| Revenue | DKK 12,7M | +11% |
| EBITDA | DKK 921K | +105% |
| Net profit | DKK 546K | +46% |
| Total assets | DKK 11,5M | -27% |
| Equity | DKK 8,7M | -38% |
| Employees | 24 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.548 | 10.675 | 12.066 | 2.086 | 7.780 | 4.984 | 3.505 | 3.841 | 10.079 | 12.176 | 11.202 | 11.446 | 12.710 |
| Staff expenses | -0 | -21.564 | -22.487 | -0 | -0 | -18.740 | -15.815 | -12.365 | -8.909 | -11.551 | -11.003 | -10.996 | -11.789 |
| EBITDA | 3.084 | 14.186 | 13.018 | -5.047 | 1.909 | -395 | -1.302 | -474 | 1.170 | 625 | 199 | 450 | 921 |
| Depreciation & amort. | -10 | -10.103 | -9.945 | -0 | -0 | -0 | -0 | -0 | -969 | -672 | -300 | -318 | -260 |
| EBIT | 3.073 | 4.083 | 3.073 | -5.047 | 1.909 | -395 | -1.302 | -474 | 201 | -47 | -101 | 132 | 661 |
| Net financials | -1.834 | -1.669 | -958 | -398 | 107 | -302 | -227 | -161 | -43 | 233 | -295 | 281 | -32 |
| Profit before tax | 1.239 | 2.413 | 3.979 | -5.446 | 2.016 | -697 | -1.528 | -635 | 158 | 186 | -396 | 413 | 629 |
| Tax | -578 | 593 | 950 | -1.208 | 377 | -147 | -342 | -134 | -0 | -417 | 163 | 39 | 83 |
| Net profit | 1.817 | 1.820 | 3.029 | -4.237 | 1.639 | -550 | -1.186 | -500 | 158 | 603 | -559 | 374 | 546 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86.982 | 82.789 | 72.641 | 59.500 | 52.913 | 46.286 | 42.347 | 35.474 | 19.208 | 46.980 | 15.314 | 15.655 | 11.485 |
| Equity | 42.518 | 44.327 | 46.026 | 37.220 | 36.483 | 34.162 | 31.870 | 30.239 | 13.774 | 14.378 | 13.818 | 14.192 | 8.738 |
| Long-term debt | 19.112 | 12.241 | 8.517 | 6.976 | 9.096 | 6.056 | 4.440 | 1.867 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.890 | 19.739 | 11.214 | 10.911 | 7.334 | 6.068 | 6.037 | 3.368 | 382 | 32.602 | 221 | 96 | 200 |
| Total debt | 38.001 | 31.980 | 19.731 | 17.888 | 16.430 | 12.124 | 10.477 | 5.235 | 5.434 | 32.602 | 1.496 | 1.463 | 2.747 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Founder | Founder | 1993 | — | — |
NV Management | Management | 1997 | — | — |
FB Founder | Founder | 1993 | — | — |
Pd Founder | Founder | 1993 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
OL Founder | Founder | 1993 | — | — |
PJ Founder | Founder | 1993 | — | — |
KR | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1993 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HERNING FOLKEBLAD (VESTJYLLAND) A/S | Company | 100.0% | 100.0% | 2023 |
JFM A/S | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2010 | |
SYDDANSKE MEDIER A/S | Company | 5.0% | 5.0% | 2010 |
| Individual | 5.0% | 5.0% | 2010 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 5.0% | 5.0% | 2010 | |
OTM AVISTRYK A/S | Company | 20.0% | 20.0% | 2018 |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Frederik Axelsen | Founder | 0 companies |
| Niels Viggo Malle | Management | 0 companies |
| Folmer Bækkegaard | Founder | 0 companies |
| Paul de Wolff | Founder | 0 companies |
| Jakob Hummelmose Sønderby | Chief Executive Officer | 0 companies |
| Frank Haberstroh | Chief Executive Officer | 0 companies |
| Otto Lysdal | Founder | 0 companies |
| Preben Jensen | Founder | 0 companies |
| Klaus Rüdiger Franz Haberstroh | Founder | 0 companies |
| Thorkil Christensen | Deputy Chairman | 0 companies |
| Bjarne Werner Munck | Board of Directors | 0 companies |
| Jens Albert Nielsen Kusk | Board of Directors | 0 companies |
| Hans de Wolff | Board of Directors | 0 companies |
| Per Norup Koch | Board of Directors | 0 companies |
| Alex Nielsen | Chairman | 0 companies |
| Flemming Heiberg | Board of Directors | 0 companies |
| Amalie Rigmor Axelsen | Board of Directors | 0 companies |
| Christian Lund Jepsen | Board of Directors | 0 companies |
| Vibeke Madsen | Board of Directors | 0 companies |
| Villy Guldbrand Jensen | Board of Directors | 0 companies |
| Jens de Wolff | Board of Directors | 0 companies |
| Alex Kjeld Pedersen | Board of Directors | 0 companies |
| Else Margrethe de Wolff | Board of Directors | 0 companies |
| Jesper Thorn Truelsen | Board of Directors | 0 companies |