| Revenue | DKK 985K | -11% |
| EBITDA | DKK 39K | +128% |
| Net profit | DKK -192K | +49% |
| Total assets | DKK 520K | -35% |
| Equity | DKK -5,1M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 1.139 | 490 | 569 | 603 | 988 | 1.214 | 2.186 | 1.059 | 1.470 | 1.023 | 1.103 | 985 |
| Staff expenses | -844 | -775 | -809 | -840 | -826 | -1.090 | -1.390 | -2.449 | -1.422 | -1.375 | -1.285 | -1.238 | -947 |
| EBITDA | -501 | 365 | -319 | -271 | -223 | -101 | -176 | -263 | -362 | 94 | -262 | -135 | 39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -501 | 365 | -319 | -271 | -223 | -101 | -176 | -263 | -362 | 94 | -262 | -135 | 39 |
| Net financials | -70 | -107 | -202 | -94 | -154 | -22 | -73 | -92 | -69 | -83 | -90 | -240 | -230 |
| Profit before tax | -571 | 258 | -522 | -257 | -377 | -123 | -249 | -355 | -431 | 11 | -353 | -376 | -192 |
| Tax | -141 | 64 | 282 | 188 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -430 | 193 | -804 | -445 | -377 | -123 | -249 | -355 | -431 | 11 | -353 | -376 | -192 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.015 | 1.629 | 2.466 | 1.549 | 1.443 | 1.510 | 1.472 | 1.697 | 791 | 882 | 728 | 804 | 520 |
| Equity | -1.612 | -1.419 | -2.223 | -2.668 | -3.045 | -3.169 | -3.417 | -3.772 | -4.204 | -4.193 | -4.545 | -4.921 | -5.113 |
| Long-term debt | 0 | 2.848 | 0 | 0 | 0 | 0 | 0 | 52 | 151 | 153 | 113 | 113 | 120 |
| Short-term debt | 2.628 | 201 | 4.690 | 4.217 | 4.488 | 4.679 | 4.889 | 5.418 | 4.844 | 4.921 | 5.161 | 5.612 | 5.513 |
| Total debt | 2.628 | 3.048 | 4.690 | 4.217 | 4.488 | 4.679 | 4.889 | 5.469 | 4.995 | 5.074 | 5.274 | 5.725 | 5.633 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Management | Management | 2005 | — | — |
PK Management | Management | 2004 | — | — |
ET | Audit | 1997 | — | — |
TV Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
KE Management | Management | 2006 | — | — |
SR Management | Management | 1997 | — | — |
RE Management | Management | 2008 | — | — |
HP Management | Management | 2019 | — | — |
PE Management | Management | 1997 | — | — |
PS Management | Management | 2002 | — | — |
JS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Rander Rossing | Management | 0 companies |
| Pia Kierkegaard Gundestrup | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Thomas Vincent Bonnor | Chief Executive Officer | 0 companies |
| Kai Erling Brandt Petersen | Management | 0 companies |
| Søren Rekling | Management | 0 companies |
| Risto Erkki Ilman Kurki-Suonio | Management | 0 companies |
| Hanna Pauliina Kivelä | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Peter Storm Gundestrup | Management | 0 companies |
| Jan Smedeman | Management | 0 companies |