| Revenue | DKK 3M | +12% |
| EBITDA | DKK 430K | +221% |
| Net profit | DKK 78K | +125% |
| Total assets | DKK 2,4M | -15% |
| Equity | DKK 1,4M | +6% |
| Employees | 9 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 3.958 | 3.280 | 2.627 | 2.721 | 3.037 |
| Staff expenses | -2.895 | -3.022 | -2.955 | -3.078 | -2.607 |
| EBITDA | 1.063 | 259 | -328 | -356 | 430 |
| Depreciation & amort. | -91 | -95 | -98 | -154 | -130 |
| EBIT | 972 | 164 | -426 | -511 | 301 |
| Net financials | -7 | -22 | -12 | 110 | -201 |
| Profit before tax | 965 | 141 | -438 | -401 | 100 |
| Tax | 215 | 32 | -95 | -86 | 22 |
| Net profit | 751 | 109 | -344 | -314 | 78 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 3.632 | 2.979 | 3.170 | 2.832 | 2.419 |
| Equity | 2.373 | 1.982 | 1.639 | 1.324 | 1.402 |
| Long-term debt | 0 | 84 | 239 | 0 | 0 |
| Short-term debt | 1.258 | 913 | 1.293 | 1.488 | 1.002 |
| Total debt | 1.258 | 997 | 1.531 | 1.488 | 1.002 |
| Name | Role | Member since |
|---|---|---|
| Former (7) | ||
VR | Founder | 1990 – 2024 |
| Founder | 1990 – 2024 | |
PR Management | Management | 1990 – 2004 |
OO Audit | Audit | 1998 – 2012 |
JA Chief Executive Officer | Chief Executive Officer | 2012 – 2021 |
OS Chief Executive Officer | Chief Executive Officer | 2022 – 2024 |
NK Management | Management | 2004 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (20) | ||
| Board of Directors | 2005 – 2024 | |
| Board of Directors | 2007 – 2011 | |
| Board of Directors | 1990 – 2007 | |
| Board of Directors | 1990 – 1995 | |
| Chairman | 2004 – 2008 | |
| Board of Directors | 1990 – 1991 | |
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 2015 – 2024 | |
| Board of Directors | 1990 – 1997 | |
| Board of Directors | 1990 – 1991 | |
| Board of Directors | 1990 – 1995 | |
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 1990 – 2010 | |
| Board of Directors | 2011 – 2015 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 1990 – 1992 | |
| Board of Directors | 2011 – 2024 | |
| Board of Directors | 1990 – 1992 | |
| Chairman | 2010 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Vores Radio a.m.b.a., Nykøbing F | Founder | 0 companies |
| Landsforeningen til Arbejdsløshedens Bekæmpelse | Founder | 0 companies |
| Palle Robert Brandt | Management | 0 companies |
| Ole Olsen | Audit | 0 companies |
| Jan Arentsen Holmboe | Chief Executive Officer | 0 companies |
| Ole Sloth Rasmussen | Chief Executive Officer | 0 companies |
| Niels Kristian Palle Bjerre | Management | 0 companies |
| Michael Gullits | Board of Directors | 0 companies |
| Søren Lindstrøm Knudsen | Board of Directors | 0 companies |
| Torsten Elsvor | Board of Directors | 0 companies |
| Ellen Marie Olesen | Board of Directors | 0 companies |
| Erik Thiesen | Chairman | 0 companies |
| Ole Løvig Simonsen | Board of Directors | 0 companies |
| Per Harding Madsen | Board of Directors | 0 companies |
| Charlotte Klausen | Board of Directors | 0 companies |
| Karl Hilmar Johannes Bergholtz | Board of Directors | 0 companies |
| Hans Stige | Board of Directors | 0 companies |
| Margit Hansen | Board of Directors | 0 companies |
| Otto Rasmussen | Board of Directors | 0 companies |
| Carsten Pedersen | Board of Directors | 0 companies |
| Ole Andersson | Board of Directors | 0 companies |
| Preben Østergård Engbæk | Board of Directors | 0 companies |
| Bjarne Vanman Rasmussen | Board of Directors | 0 companies |
| Ib Schelde | Board of Directors | 0 companies |
| Lars Riis Hovgaard | Board of Directors | 0 companies |
| Villy Rasmussen | Board of Directors | 0 companies |
| Lars Jørn Hvidtfeldt Nielsen | Chairman | 0 companies |