| Revenue | DKK 25,1M | +4% |
| EBITDA | DKK 4,7M | +4% |
| Net profit | DKK 4M | +6% |
| Total assets | DKK 35,5M | -5% |
| Equity | DKK 12,1M | +49% |
| Employees | 42 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | — | 23.307 | 24.230 | 25.143 |
| Staff expenses | -0 | -16.898 | -19.275 | -23.871 |
| EBITDA | -10 | 5.193 | 4.487 | 4.669 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -10 | 5.193 | 4.487 | 4.669 |
| Net financials | -1 | -58 | 319 | 429 |
| Profit before tax | -11 | 5.135 | 4.806 | 5.098 |
| Tax | -0 | 1.133 | 1.059 | 1.126 |
| Net profit | -11 | 4.002 | 3.747 | 3.972 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 389 | 36.055 | 37.314 | 35.469 |
| Equity | 389 | 4.391 | 8.138 | 12.110 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 31.664 | 29.176 | 23.359 |
| Total debt | 0 | 31.664 | 29.176 | 23.359 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMNICOM MEDIA GROUP A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Boe Aagaard Andersen | Chief Executive Officer | 0 companies |
| Bo Jarlkov Damgaard | Chief Executive Officer | 0 companies |
| Mads Terp | Chief Executive Officer | 0 companies |
| Michael Holmer | Chairman | 0 companies |
| Johan Malling Boserup | Board of Directors | 0 companies |
| Peter Gottfredsen | Chairman | 0 companies |