| Revenue | DKK 9,3M | -23% |
| EBITDA | DKK 7,6M | -26% |
| Net profit | DKK 3,1M | -43% |
| Total assets | DKK 28,8M | -3% |
| Equity | DKK 22,3M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 153 | 360 | — | — | — | 99 | 15 | -185 | 10.488 | 7.906 | 12.024 | 9.281 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.474 | -1.536 | -1.870 | -1.724 |
| EBITDA | 91 | 153 | 360 | 158 | 91 | 184 | 99 | 15 | -185 | 9.014 | 6.370 | 10.153 | 7.557 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.044 | -2.906 | -3.329 | -3.425 |
| EBIT | 91 | 153 | 360 | 158 | 91 | 184 | 99 | 15 | -185 | 5.970 | 3.464 | 6.824 | 4.132 |
| Net financials | 33 | 36 | 35 | 39 | 36 | 39 | 26 | 17 | 21 | -278 | -177 | -92 | -107 |
| Profit before tax | 124 | 189 | 395 | 198 | 127 | 223 | 125 | 31 | -163 | 5.691 | 3.286 | 6.733 | 4.025 |
| Tax | 29 | 46 | 96 | 46 | 26 | 49 | 28 | 7 | -36 | 29 | 581 | 1.216 | 888 |
| Net profit | 95 | 143 | 299 | 152 | 101 | 174 | 98 | 24 | -127 | 5.663 | 2.706 | 5.517 | 3.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.408 | 1.412 | 3.112 | 2.117 | 3.778 | 3.255 | 3.894 | 3.304 | 22.278 | 26.220 | 27.011 | 29.568 | 28.760 |
| Equity | 1.117 | 1.260 | 1.560 | 1.712 | 1.813 | 1.987 | 2.084 | 2.109 | 1.981 | 12.699 | 15.404 | 20.921 | 22.259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 291 | 151 | 1.552 | 405 | 1.965 | 1.269 | 1.810 | 1.196 | 20.296 | 13.521 | 11.607 | 8.493 | 5.333 |
| Total debt | 291 | 151 | 1.552 | 405 | 1.965 | 1.269 | 1.810 | 1.196 | 20.296 | 13.521 | 11.607 | 8.493 | 5.333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Management | Management | 1998 | — | — |
MG Management | Management | 2023 | — | — |
PE Management | Management | 2002 | — | — |
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANGEL FILMS A/S | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Carl-Fredrik Olof Vogel | Management | 0 companies |
| Mogens Glad | Management | 0 companies |
| Poul Erik Lindeborg Johansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Sølvsten Thomsen | Chairman | 0 companies |
| Per Neumann | Chairman | 0 companies |
| Tine Mosegaard Svendsen | Board of Directors | 0 companies |
| Lisbet Stolberg | Board of Directors | 0 companies |
| Mogens Fries Lind | Board of Directors | 0 companies |
| Sara Cecilie Gry Stockmann | Board of Directors | 0 companies |