| Revenue | DKK 7,9M | -18% |
| EBITDA | DKK -561K | -137% |
| Net profit | DKK -415K | -134% |
| Total assets | DKK 3,1M | -30% |
| Equity | DKK 624K | -72% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.501 | 9.336 | 8.744 | 8.097 | 8.074 | 9.133 | 8.006 | 10.909 | 9.787 | 11.361 | 10.183 | 9.205 | 9.703 | 7.933 |
| Staff expenses | -8.441 | -8.311 | -7.827 | -7.612 | -7.453 | -8.080 | -8.030 | -7.762 | -8.073 | -7.483 | -8.908 | -8.149 | -8.187 | -8.494 |
| EBITDA | 1.021 | 1.025 | 918 | 485 | 621 | 1.053 | -25 | 3.147 | 1.714 | 3.878 | 1.274 | 1.057 | 1.514 | -561 |
| Depreciation & amort. | -65 | -46 | -28 | -28 | -10 | -44 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 956 | 980 | 890 | 457 | 611 | 1.009 | -25 | 3.147 | 1.714 | 3.878 | 1.274 | 1.057 | 1.514 | -561 |
| Net financials | 54 | 46 | 51 | 50 | 55 | 62 | 50 | 70 | 67 | 42 | 23 | 42 | 75 | 29 |
| Profit before tax | 1.010 | 1.025 | 941 | 506 | 666 | 1.071 | 26 | 3.217 | 1.781 | 3.920 | 1.297 | 1.099 | 1.589 | -531 |
| Tax | 252 | 258 | 233 | 123 | 149 | 239 | 8 | 709 | 395 | 863 | 287 | 243 | 350 | -116 |
| Net profit | 757 | 767 | 708 | 383 | 517 | 832 | 18 | 2.508 | 1.386 | 3.058 | 1.010 | 856 | 1.238 | -415 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.832 | 4.028 | 4.280 | 3.572 | 3.799 | 3.194 | 3.436 | 5.589 | 5.985 | 7.401 | 6.260 | 4.802 | 4.421 | 3.105 |
| Equity | 1.408 | 1.475 | 1.432 | 1.116 | 1.132 | 614 | 632 | 2.140 | 2.027 | 3.684 | 1.794 | 1.851 | 2.239 | 624 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 660 | 666 | 748 | 774 | 0 | 0 |
| Short-term debt | 2.417 | 2.553 | 2.847 | 2.457 | 2.667 | 2.580 | 2.804 | 3.177 | 3.299 | 3.051 | 3.717 | 2.177 | 2.182 | 2.481 |
| Total debt | 2.417 | 2.553 | 2.847 | 2.457 | 2.667 | 2.580 | 2.804 | 3.448 | 3.959 | 3.717 | 4.465 | 2.951 | 2.182 | 2.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Management | Management | 1994 | — | — |
PJ Management | Management | 1994 | — | — |
VD Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L-Mediehus A/S | Company | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Hansen | Management | 0 companies |
| Per Jørgensen | Management | 0 companies |
| Viggo Dresing | Management | 0 companies |
| Jacob de Jong Lund-Larsen | Board of Directors | 0 companies |
| Asger Jørgensen | Board of Directors | 0 companies |
| Kris Vetter | Board of Directors | 0 companies |
| Bettina Aagaard Ravn-Hansen | Board of Directors | 0 companies |
| Mikkel Kokholm Jørgensen | Chairman | 0 companies |
| Kjeld Birk | Board of Directors | 0 companies |