| Revenue | DKK 751K | +133% |
| EBITDA | DKK 668K | +191% |
| Net profit | DKK 535K | +183% |
| Total assets | DKK 1,8M | +22% |
| Equity | DKK 1M | +50% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.093 | 1.223 | 2.580 | 1.300 | 925 | -945 | -65 | 102 | 1.444 | 207 | 384 | 322 | 751 |
| Staff expenses | -2.348 | -2.615 | -2.417 | -2.282 | -886 | -194 | -312 | -135 | -111 | -115 | -98 | -92 | -82 |
| EBITDA | 745 | -1.392 | 162 | -883 | 39 | -1.140 | -377 | -33 | 1.333 | 92 | 286 | 229 | 668 |
| Depreciation & amort. | -135 | -91 | -91 | 50 | -21 | -6 | -12 | -16 | -16 | -4 | -0 | -0 | -0 |
| EBIT | 610 | -1.483 | 71 | -933 | 17 | -1.146 | -389 | -49 | 1.317 | 88 | 286 | 229 | 668 |
| Net financials | -34 | 1.402 | -67 | 205 | -83 | 15 | 7 | -5 | 10 | -13 | -12 | 17 | 19 |
| Profit before tax | 577 | -81 | 4 | -728 | -66 | -1.131 | -382 | -53 | 1.327 | 75 | 274 | 246 | 687 |
| Tax | 166 | -346 | 32 | -205 | 3 | -221 | -79 | -7 | 294 | 17 | 65 | 57 | 152 |
| Net profit | 411 | 265 | -28 | -523 | -69 | -910 | -303 | -47 | 1.034 | 58 | 209 | 189 | 535 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.914 | 8.448 | 6.489 | 7.767 | 7.687 | 2.466 | 2.466 | 2.002 | 3.090 | 1.897 | 2.089 | 1.496 | 1.825 |
| Equity | 2.010 | 1.866 | 1.573 | 1.049 | 980 | 970 | 668 | 621 | 1.655 | 612 | 821 | 690 | 1.035 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.904 | 6.582 | 4.916 | 6.718 | 6.707 | 1.495 | 1.798 | 1.381 | 1.435 | 1.285 | 1.268 | 806 | 791 |
| Total debt | 4.904 | 6.582 | 4.916 | 6.718 | 6.707 | 1.495 | 1.798 | 1.381 | 1.435 | 1.285 | 1.268 | 806 | 791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1994 | — | — |
JB Management | Management | 1994 | — | — |
MT Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANNIBAL MEDIA GROUP ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Jesper Boas Smith | Management | 0 companies |
| Michael Thura Obel | Management | 0 companies |
| Mogens Gaardboe Bertelsen | Board of Directors | 0 companies |
| Flemming Ammentorp Østergaard | Board of Directors | 0 companies |
| Karl Strange Beck | Board of Directors | 0 companies |
| Preben Kragelund | Chairman | 0 companies |
| Ulla-Britt Hansen | Board of Directors | 0 companies |
| Tatjana Louise Obel | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Finn Dyre | Board of Directors | 0 companies |
| Clara Obel | Board of Directors | 0 companies |