| Revenue | DKK 4,7M | -54% |
| EBITDA | DKK 402K | -52% |
| Net profit | DKK 779K | -22% |
| Total assets | DKK 7,3M | +3% |
| Equity | DKK 6,9M | +13% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -214 | -1.216 | -2.806 | -4.875 | 6.649 | 10.308 | 4.733 |
| Staff expenses | -0 | -594 | -2.626 | -5.642 | -10.996 | -9.466 | -4.331 |
| EBITDA | -214 | -1.810 | -5.432 | -10.517 | -3.834 | 842 | 402 |
| Depreciation & amort. | -0 | -23 | -71 | -71 | 257 | -40 | -40 |
| EBIT | -214 | -1.833 | -5.503 | -10.588 | -4.091 | 802 | 361 |
| Net financials | 0 | -77 | -229 | -444 | -2.481 | 201 | 417 |
| Profit before tax | -214 | -1.910 | -5.732 | -11.032 | -6.572 | 1.003 | 779 |
| Tax | -0 | -250 | 46 | -690 | -242 | -0 | -0 |
| Net profit | -214 | -1.660 | -5.778 | -10.342 | -6.330 | 1.003 | 779 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 71 | 2.227 | 4.758 | 10.738 | 2.809 | 7.164 | 7.349 |
| Equity | 17 | 78 | -3.275 | 2.589 | -3.741 | 6.092 | 6.870 |
| Long-term debt | 0 | 1.684 | 7.370 | 6.749 | 121 | 127 | 130 |
| Short-term debt | 54 | 465 | 663 | 1.399 | 6.429 | 945 | 348 |
| Total debt | 54 | 2.149 | 8.033 | 8.149 | 6.550 | 1.072 | 479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Unofficial title | Unofficial title | 2026 | — | — |
ON Unofficial title | Unofficial title | 2026 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
byFounders VC Fund I K/S | Company | 15.0% | 15.0% | 2021 |
| Individual | 5.0% | 5.0% | 2021 | |
J&M Invest IVS | Company | 10.0% | 10.0% | 2019 |
Triplej Holding IVS | Company | 5.0% | 5.0% | 2019 |
M. Elgaard Media Consult ApS | Company | 5.0% | 5.0% | 2021 |
ONG Holding ApS | Company | 10.0% | 10.0% | 2021 |
Dreamcraft Ventures Fund I K/S | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2018 | |
JVD Invest K/S | Company | 5.0% | 5.0% | 2021 |
Folmann Invest ApS | Company | 15.0% | 15.0% | 2021 |
Rosbech Media Consult ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Joshua Michael Fabian | Unofficial title | 0 companies |
| Oliver Nørgaard Grønne | Unofficial title | 0 companies |
| Josh Fabian | Chief Executive Officer | 0 companies |
| Kathrine Stampe Andersen | Board of Directors | 0 companies |
| Rasmus Eriksen Holmgaard | Board of Directors | 0 companies |
| Jonas Rosbech | Chairman | 0 companies |
| Daniel Nyvang-Székely Mariussen | Chairman | 0 companies |
| Hampus Monthan Nordenskjöld | Board of Directors | 0 companies |
| Eric Lagier | Board of Directors | 0 companies |
| Jesper Vesten Drescher | Board of Directors | 0 companies |
| Victor Emil Brun Folmann | Chairman | 0 companies |
| Sebastian Ludvig Johansson | Board of Directors | 0 companies |