| Revenue | DKK 742K | -18% |
| EBITDA | DKK 17K | -88% |
| Net profit | DKK -69K | -215% |
| Total assets | DKK 938K | -10% |
| Equity | DKK -430K | -19% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 141 | 1.057 | 730 | 783 | 799 | 660 | 904 | 742 |
| Staff expenses | -238 | -443 | -599 | -792 | -727 | -675 | -754 | -725 |
| EBITDA | -97 | -38 | 131 | -10 | 72 | -16 | 150 | 17 |
| Depreciation & amort. | -13 | -33 | -39 | -115 | -115 | -105 | -93 | -93 |
| EBIT | -110 | -71 | 93 | -125 | -43 | -121 | 57 | -76 |
| Net financials | -1 | -3 | -7 | -5 | -3 | -0 | 1 | 0 |
| Profit before tax | -112 | -74 | 85 | -130 | -46 | -121 | 57 | -76 |
| Tax | -0 | -0 | 39 | 18 | 7 | 1 | -2 | -7 |
| Net profit | -112 | -74 | 47 | -147 | -53 | -122 | 60 | -69 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 229 | 248 | 1.494 | 1.165 | 1.089 | 970 | 1.045 | 938 |
| Equity | -112 | -186 | -139 | -246 | -300 | -421 | -362 | -430 |
| Long-term debt | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 341 | 431 | 1.194 | 1.336 | 1.325 | 1.327 | 1.344 | 1.313 |
| Total debt | 341 | 434 | 1.194 | 1.336 | 1.325 | 1.327 | 1.344 | 1.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2018 | — | — |
OG Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
G-PRODUCTIONS ApS | Company | 50.0% | 50.0% | 2024 |
Fokstrot Aps | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lauge Steen Falkentorp | Management | 0 companies |
| Ole Geisler | Management | 0 companies |