| Revenue | DKK -71K | -17% |
| EBITDA | DKK -71K | +17% |
| Net profit | DKK -70K | +18% |
| Total assets | DKK 178K | +20% |
| Equity | DKK 22K | -76% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.455 | 3.391 | 2.993 | 4.804 | -7.716 | -5.002 | -1.682 | -181 | -169 | 8 | -85 | -71 |
| Staff expenses | -741 | -1.571 | -1.830 | -2.663 | -5.662 | -3.035 | -764 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.715 | 1.820 | 1.163 | 2.141 | -14.651 | -8.037 | -20.377 | -181 | -169 | 8 | -85 | -71 |
| Depreciation & amort. | -0 | -0 | -0 | -4.718 | -1.610 | -6.100 | -1.551 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.715 | 1.820 | 1.163 | -2.576 | -16.261 | -14.137 | -21.928 | -181 | -169 | 8 | -85 | -71 |
| Net financials | -1.329 | -1.250 | -1.383 | -1.702 | -1.048 | -1.524 | -1.433 | -1.428 | -1.473 | -8 | -1 | 0 |
| Profit before tax | 1.386 | 569 | -220 | -4.279 | -17.309 | -15.661 | -23.361 | -1.609 | -1.642 | 0 | -86 | -70 |
| Tax | 337 | 23 | -24 | -649 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.049 | 546 | -196 | -3.630 | -17.309 | -15.661 | -23.361 | -1.609 | -1.642 | 0 | -86 | -70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.146 | 32.527 | 33.676 | 36.570 | 30.690 | 26.846 | 907 | 815 | 185 | 145 | 149 | 178 |
| Equity | 9.926 | 10.080 | 9.885 | 22.029 | 4.719 | -10.941 | -34.303 | -35.912 | -37.554 | 53 | 92 | 22 |
| Long-term debt | 2.043 | 4.506 | 4.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.036 | 16.907 | 19.039 | 14.541 | 25.971 | 37.788 | 35.210 | 36.727 | 37.739 | 92 | 57 | 156 |
| Total debt | 17.080 | 21.412 | 23.142 | 14.541 | 25.971 | 37.788 | 35.210 | 36.727 | 37.739 | 92 | 57 | 156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
JH Management | Management | 2018 | — | — |
JS Unofficial title | Unofficial title | 2024 | — | — |
SL Management | Management | 2018 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
TL Management | Management | 1993 | — | — |
Hl Unofficial title | Unofficial title | 2024 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RR Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OUTFIT INTERNATIONAL A/S | Company | 33.3% | 33.3% | 2015 |
PC&C HOLDING III ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 33.3% | 33.3% | 2015 | |
HVH2 Holding ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 20.0% | 20.0% | 2015 | |
PEM Film ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Mac van Hauen | Chief Executive Officer | 0 companies |
| James Howard Liberatore | Management | 0 companies |
| Jenilee Swanson | Unofficial title | 0 companies |
| Sean Luxton | Management | 0 companies |
| Tom Vejby | Chief Executive Officer | 0 companies |
| Torben Lyngsø | Management | 0 companies |
| Henriette la Cour | Unofficial title | 0 companies |
| Mikkel Vendelin Olesen | Chief Executive Officer | 0 companies |
| Peter Mikkel Vejlgaard | Chief Executive Officer | 0 companies |
| RV Revision, Viborg | Audit | 0 companies |
| Robert Josef Paul Bernard Jakobsen | Chairman | 0 companies |
| Finn Kjærgaard | Chairman | 0 companies |
| Claus Noel Vermund Bretton-Meyer | Board of Directors | 0 companies |
| Henrik Jespersen | Chairman | 0 companies |
| Carsten Aslak Nørgaard | Board of Directors | 0 companies |
| Torben Krag-Andersen | Chairman | 0 companies |
| Franz-Albrecht zu Oettingen-Spielberg | Chairman | 0 companies |
| Jens Henrik Rafn | Board of Directors | 0 companies |
| Lars Høvids Gudbergsen | Board of Directors | 0 companies |
| Bent Birger Rasmussen | Board of Directors | 0 companies |