| Revenue | DKK 5,5M | +29% |
| EBITDA | DKK -1,3M | -34% |
| Net profit | DKK -1,2M | -6% |
| Total assets | DKK 4,6M | +64% |
| Equity | DKK -733K | -36% |
| Employees | 14 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 420 | 644 | 1.271 | 1.430 | 2.828 | 4.269 | 5.494 |
| Staff expenses | -388 | -815 | -1.720 | -3.975 | -4.844 | -5.213 | -6.757 |
| EBITDA | 32 | -171 | -449 | -2.545 | -2.015 | -944 | -1.263 |
| Depreciation & amort. | -0 | -0 | -214 | -231 | -330 | -320 | -280 |
| EBIT | 32 | -171 | -663 | -2.776 | -2.346 | -1.264 | -1.543 |
| Net financials | -7 | 2 | -29 | -24 | -113 | -172 | 13 |
| Profit before tax | 25 | -169 | -692 | -2.799 | -2.458 | -1.436 | -1.529 |
| Tax | 6 | -31 | -153 | -614 | -537 | -313 | -334 |
| Net profit | 19 | -139 | -539 | -2.185 | -1.922 | -1.123 | -1.195 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.813 | 3.096 | 2.498 | 2.791 | 2.905 | 2.806 | 4.613 |
| Equity | 169 | 35 | -504 | -2.442 | -4.075 | -538 | -733 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 22 | 154 |
| Short-term debt | 1.644 | 3.060 | 3.001 | 5.234 | 6.980 | 3.321 | 5.192 |
| Total debt | 1.644 | 3.060 | 3.001 | 5.234 | 6.980 | 3.344 | 5.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2018 | — | — |
BM Management | Management | 2019 | — | — |
PE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
PP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Circles & Squares ApS | Company | 66.7% | 66.7% | 2023 |
Adamsen Group ApS | Company | 15.0% | 15.0% | 2021 |
Aspcom Holding ApS | Company | 5.0% | 5.0% | 2023 |
NordicScreen ApS | Company | 5.0% | 5.0% | 2023 |
DITH HOLDING IVS | Company | 10.0% | 10.0% | 2018 |
Euroscreen ApS | Company | 33.3% | 33.3% | 2018 |
| Individual | 5.0% | 5.0% | 2021 | |
DALC ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Fisker | Management | 0 companies |
| Brian Madsen | Management | 0 companies |
| Povl Erik Gedde | Chief Executive Officer | 0 companies |
| Peter Petersen Adamsen | Chief Executive Officer | 0 companies |
| Dan Hyltoft Lund | Board of Directors | 0 companies |
| Anders Fisker | Deputy Chairman | 0 companies |
| Ronnie Skjøttgaard Bach | Chairman | 0 companies |