| Revenue | DKK 21,3M | +64% |
| EBITDA | DKK 10,6M | +134% |
| Net profit | DKK 4,5M | +1346% |
| Total assets | DKK 46,6M | +33% |
| Equity | DKK 15,2M | +42% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.408 | 7.838 | 8.728 | 5.110 | 8.482 | 8.560 | 12.217 | 9.417 | 8.869 | 12.084 | 14.732 | 17.016 | 12.989 | 21.256 |
| Staff expenses | -3.786 | -3.810 | -4.377 | -4.849 | -6.281 | -6.029 | -8.679 | -7.427 | -4.890 | -4.996 | -5.753 | -7.543 | -8.478 | -10.689 |
| EBITDA | 1.095 | 1.364 | 1.620 | -980 | 2.202 | 2.531 | 3.538 | 1.990 | 3.979 | 7.088 | 8.978 | 9.473 | 4.510 | 10.567 |
| Depreciation & amort. | -335 | -255 | -376 | -474 | -159 | -210 | -202 | -1.197 | -1.284 | -1.329 | -1.434 | -1.408 | -1.451 | -1.582 |
| EBIT | 760 | 1.109 | 1.244 | -1.454 | 2.043 | 2.321 | 3.336 | 793 | 2.696 | 5.759 | 7.545 | 8.065 | 3.059 | 8.985 |
| Net financials | 16 | -8 | 111 | -25 | 12 | 4 | -31 | 267 | -731 | -1.601 | -1.214 | -3.812 | -3.020 | -2.780 |
| Profit before tax | 776 | 1.101 | 1.355 | -1.479 | 2.055 | 2.325 | 3.305 | 362 | 1.965 | 4.159 | 6.330 | 4.254 | 39 | 6.206 |
| Tax | 300 | 347 | 551 | 14 | 512 | 524 | 801 | 145 | 528 | 1.222 | 1.644 | 1.443 | 397 | 1.742 |
| Net profit | 476 | 754 | 805 | -1.493 | 1.543 | 1.800 | 2.504 | 216 | 1.436 | 2.936 | 4.686 | 2.811 | -358 | 4.463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.273 | 6.111 | 5.533 | 3.404 | 5.375 | 6.585 | 8.703 | 12.121 | 15.451 | 21.899 | 21.094 | 40.746 | 35.052 | 46.605 |
| Equity | 1.168 | 1.622 | 2.025 | 532 | 2.074 | 2.474 | 3.178 | 724 | 2.160 | 5.096 | 8.282 | 11.093 | 10.735 | 15.198 |
| Long-term debt | 0 | 347 | 456 | 109 | 695 | 743 | 1.619 | 5.984 | 5.473 | 3.730 | 2.757 | 17.921 | 15.894 | 17.524 |
| Short-term debt | 3.105 | 4.143 | 2.958 | 2.763 | 2.605 | 3.367 | 3.820 | 5.352 | 7.588 | 12.666 | 9.663 | 11.301 | 7.928 | 13.337 |
| Total debt | 3.105 | 4.490 | 3.414 | 2.872 | 3.301 | 4.110 | 5.438 | 11.337 | 13.061 | 16.396 | 12.420 | 29.222 | 23.822 | 30.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Founder | Founder | 1988 | — | — |
AI Founder | Founder | 1988 | — | — |
EB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RM Founder | Founder | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Dansk Medie Invest ApS | Company | 90.0% | 90.0% | 2025 |
Eiro Holding ApS | Company | 5.0% | 5.0% | 2016 |
PLAMBECK HOLDING A/S | Company | 20.0% | 20.0% | 2016 |
C MEDIA ApS | Company | 90.0% | 90.0% | 2016 |
Lemon Invest ApS | Company | 10.0% | 10.0% | 2017 |
2P INVESTERINGSSELSKAB ApS | Company | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Mortensen | Founder | 0 companies |
| Alice Inge Mygind Hansen | Founder | 0 companies |
| Eilif Bjørn Kjær Grønborg Rosenkilde | Chief Executive Officer | 0 companies |
| Jonas Sand Jensen | Chief Executive Officer | 0 companies |
| René Milo | Founder | 0 companies |
| Simon Carsten Hauch | Board of Directors | 0 companies |
| Kenneth Douglas Plummer | Chairman | 0 companies |
| Henrik Kaa Andersen | Board of Directors | 0 companies |
| Christian Wrede Scherfig | Board of Directors | 0 companies |
| Thomas Christensen | Board of Directors | 0 companies |
| Lean Milo | Chairman | 0 companies |
| Bent Bang-Jensen | Board of Directors | 0 companies |
| Bo Einar Lohmann Nilsson | Chairman | 0 companies |