| Revenue | DKK 394K | -71% |
| EBITDA | DKK 394K | -71% |
| Net profit | DKK 119K | -89% |
| Total assets | DKK 4,4M | +11% |
| Equity | DKK 244K | -79% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 271 | 251 | 268 | 106 | 1.458 | 410 | 617 | 1.337 | 394 |
| Staff expenses | -0 | -240 | -144 | -144 | -144 | -0 | -44 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 274 | 2.290 | 485 | 434 | 127 | 251 | 224 | 106 | 1.458 | 410 | 617 | 1.337 | 394 |
| Depreciation & amort. | 11 | -11 | -11 | -11 | -11 | -11 | -11 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 262 | 2.278 | 473 | 423 | 116 | 240 | 212 | 106 | 1.458 | 410 | 617 | 1.337 | 394 |
| Net financials | -180 | -177 | -127 | -168 | -134 | -127 | -125 | -122 | -112 | -45 | -50 | -3 | -242 |
| Profit before tax | 83 | 2.101 | 346 | 255 | -10 | 113 | 88 | -16 | 1.345 | 364 | 567 | 1.334 | 152 |
| Tax | 21 | 525 | 85 | 60 | 4 | 25 | 19 | -4 | 296 | 81 | 125 | 293 | 33 |
| Net profit | 62 | 1.576 | 261 | 194 | -14 | 88 | 68 | -13 | 1.049 | 284 | 442 | 1.040 | 119 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.609 | 4.963 | 5.478 | 3.444 | 3.114 | 3.292 | 3.536 | 3.036 | 4.512 | 3.516 | 3.688 | 3.964 | 4.408 |
| Equity | 437 | 1.701 | 386 | 319 | 111 | 199 | 193 | 112 | 1.162 | 409 | 567 | 1.165 | 244 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.173 | 3.262 | 5.092 | 3.125 | 3.003 | 3.093 | 3.343 | 2.924 | 3.350 | 3.108 | 3.121 | 2.799 | 4.164 |
| Total debt | 3.173 | 3.262 | 5.092 | 3.125 | 3.003 | 3.093 | 3.343 | 2.924 | 3.350 | 3.108 | 3.121 | 2.799 | 4.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 1997 | — | — |
MT Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HANNIBAL MEDIA GROUP ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kolvig | Management | 0 companies |
| Michael Thura Obel | Management | 0 companies |