| Revenue | DKK 1,5M | +0% |
| EBITDA | DKK 159K | +38% |
| Net profit | DKK 148K | +17% |
| Total assets | DKK 2,6M | +9% |
| Equity | DKK 1,8M | +9% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.582 | 2.093 | 1.300 | 1.512 | 1.607 | 1.659 | 1.599 | 1.590 | 1.611 | 2.164 | 1.616 | 1.636 | 1.507 | 1.505 |
| Staff expenses | -1.182 | -1.538 | -1.191 | -1.065 | -1.416 | -1.330 | -1.375 | -1.402 | -1.125 | -1.200 | -1.127 | -1.247 | -1.380 | -1.346 |
| EBITDA | 333 | 555 | 109 | 447 | 191 | 329 | 225 | 188 | 486 | 964 | 488 | 389 | 115 | 159 |
| Depreciation & amort. | -137 | -137 | -137 | 114 | 130 | -122 | -122 | -43 | -6 | -27 | -33 | -33 | -6 | -0 |
| EBIT | 196 | 417 | -28 | 333 | 61 | 207 | 103 | 145 | 480 | 937 | 455 | 355 | 109 | 159 |
| Net financials | -164 | -11 | -184 | -82 | -2 | -34 | -22 | 9 | 2 | 90 | 57 | 115 | 53 | 40 |
| Profit before tax | 32 | 407 | -212 | 251 | 59 | 174 | 81 | 154 | 482 | 1.027 | 512 | 470 | 162 | 199 |
| Tax | -16 | 93 | -53 | 58 | 13 | 40 | 19 | 34 | 106 | 226 | 113 | 68 | 35 | 51 |
| Net profit | 48 | 314 | -159 | 193 | 45 | 134 | 63 | 120 | 376 | 800 | 400 | 402 | 127 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.353 | 2.410 | 1.701 | 1.833 | 1.851 | 2.015 | 1.678 | 1.910 | 2.583 | 3.758 | 2.166 | 2.424 | 2.421 | 2.647 |
| Equity | 25 | 339 | 179 | 373 | 418 | 552 | 615 | 734 | 710 | 1.210 | 1.110 | 1.512 | 1.639 | 1.787 |
| Long-term debt | 564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159 | 107 | 33 | 48 |
| Short-term debt | 1.765 | 1.978 | 1.482 | 1.411 | 1.391 | 1.442 | 1.063 | 1.175 | 1.870 | 2.528 | 870 | 804 | 749 | 812 |
| Total debt | 2.329 | 1.978 | 1.482 | 1.411 | 1.391 | 1.442 | 1.063 | 1.175 | 1.870 | 2.528 | 1.029 | 912 | 782 | 859 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1999 | — | — |
| Audit | 1999 | — | — | |
TJ Management | Management | 2014 | — | — |
IS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTIBOX ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| S.J Revision Revisor Steen Jørgensen | Audit | 0 companies |
| Thomas Jensen Amsinck | Management | 0 companies |
| Inderjit Singh Nanda | Management | 0 companies |
| Knud Mørk | Chairman | 0 companies |