| Revenue | DKK 9M | -56% |
| EBITDA | DKK -1,3M | -113% |
| Net profit | DKK -8,8M | -52% |
| Total assets | DKK 14,7M | -85% |
| Equity | DKK 3,2M | +101% |
| Employees | 19 | — |
| Item | 2012 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 22.307 | 20.545 | 8.990 |
| Staff expenses | -17.487 | -10.689 | -10.240 |
| EBITDA | 4.820 | 9.856 | -1.250 |
| Depreciation & amort. | 1.202 | -1.440 | -1.247 |
| EBIT | 3.618 | 8.416 | -2.497 |
| Net financials | -16.266 | -15.958 | -8.720 |
| Profit before tax | -12.784 | -7.760 | -11.425 |
| Tax | -3.176 | -1.965 | -2.638 |
| Net profit | -9.607 | -5.795 | -8.787 |
| Item | 2012 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 103.226 | 99.554 | 14.712 |
| Equity | -206.216 | -220.844 | 3.169 |
| Long-term debt | 294.504 | 305.721 | 0 |
| Short-term debt | 14.938 | 14.677 | 11.543 |
| Total debt | 309.441 | 320.397 | 11.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
JB Management | Management | 1990 | — | — |
ES Management | Management | 2015 | — | — |
JW Management | Management | 2012 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 1995 | — | — |
FN Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
OT Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 1990 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DISCOVERY Networks Denmark Holding ApS | Company | 100.0% | 100.0% | 2015 |
DRIFTSSELSKABET AF 1. NOVEMBER 1984 ApS | Company | 20.0% | 20.0% | 2012 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Boas Smith | Management | 0 companies |
| Eva Stuhr | Management | 0 companies |
| James William Receveur | Management | 0 companies |
| Jesper Sehested Lund | Chief Executive Officer | 0 companies |
| Frederik Nicolas Meyer | Chief Executive Officer | 0 companies |
| Otto Tage Henrik Axel Reedtz-Thott | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Finn Thorsager Kastrup | Board of Directors | 0 companies |
| Klaus Bahn Frederiksen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Henrik Ravn | Board of Directors | 0 companies |
| Michael Rasmussen | Board of Directors | 0 companies |
| Jan Rene Reipuert Christiansen | Chairman | 0 companies |
| Staffan Mikael Rosell | Board of Directors | 0 companies |
| Hans Henrik Riis van Rijn | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Eric Hansen | Chairman | 0 companies |