| Revenue | DKK -24K | +34% |
| EBITDA | DKK -24K | -34% |
| Net profit | DKK 653K | -33% |
| Total assets | DKK 26,9M | -3% |
| Equity | DKK 2,5M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -21 | -19 | -69 | -123 | 1.459 | 1.473 | -22 | -18 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -14 | -13 | -13 | -21 | -19 | -69 | -123 | 1.459 | 1.473 | -22 | -18 | -24 |
| Depreciation & amort. | 418 | -428 | -314 | -327 | -335 | -331 | -319 | -1.660 | -2.014 | -2.103 | -2.596 | -2.675 | -2.842 |
| EBIT | -431 | -442 | -327 | -341 | -356 | -349 | -388 | -1.783 | -555 | -631 | -2.618 | -2.693 | -2.866 |
| Net financials | 2.733 | 2.610 | 2.735 | 3.306 | 3.629 | 3.560 | 3.676 | 6.520 | 1.046 | 1.514 | 4.125 | 3.952 | 3.708 |
| Profit before tax | 2.302 | 2.167 | 2.408 | 2.965 | 3.273 | 3.210 | 3.288 | 4.738 | 491 | 883 | 1.507 | 1.260 | 842 |
| Tax | 558 | 515 | 567 | 614 | 718 | 705 | 721 | 1.027 | 107 | 194 | 351 | 278 | 189 |
| Net profit | 1.744 | 1.652 | 1.841 | 2.351 | 2.555 | 2.506 | 2.567 | 3.711 | 384 | 689 | 1.156 | 982 | 653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.398 | 6.306 | 5.524 | 6.266 | 7.428 | 7.786 | 7.970 | 39.740 | 31.169 | 32.499 | 30.429 | 27.883 | 26.931 |
| Equity | 3.614 | 3.522 | 3.712 | 4.221 | 4.426 | 4.376 | 4.437 | 5.581 | 2.255 | 2.564 | 3.039 | 2.866 | 2.524 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.911 | 16.158 | 18.772 | 12.925 | 11.355 | 9.407 |
| Short-term debt | 543 | 1.551 | 596 | 876 | 1.806 | 2.189 | 2.286 | 6.569 | 10.705 | 8.522 | 11.291 | 10.059 | 11.023 |
| Total debt | 543 | 1.551 | 596 | 876 | 1.806 | 2.189 | 2.286 | 32.479 | 26.863 | 27.295 | 24.216 | 21.414 | 20.430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
MT Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANNIBAL MEDIA GROUP ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Michael Thura Obel | Chief Executive Officer | 0 companies |