| Revenue | DKK 15,3M | -8% |
| EBITDA | DKK 721K | +3% |
| Net profit | DKK 4M | -86% |
| Total assets | DKK 79,3M | -6% |
| Equity | DKK 11,3M | -54% |
| Employees | 25 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286.898 | 284.969 | 318.848 | 305.985 | 17.215 | 16.066 | 16.163 | 13.966 | 14.695 | 15.442 | 16.606 | 15.299 |
| Staff expenses | -147.909 | -158.520 | -170.025 | -188.167 | -10.312 | -9.323 | -9.784 | -8.120 | -15.458 | -10.920 | -12.540 | -13.602 |
| EBITDA | 37.184 | 25.452 | 46.367 | 22.891 | 1.262 | 1.193 | 908 | 1.281 | -30.548 | -559 | 703 | 721 |
| Depreciation & amort. | -10.636 | -9.488 | -8.683 | -5.395 | -470 | -317 | -276 | -226 | -130 | -86 | -105 | -100 |
| EBIT | 26.548 | 15.964 | 37.684 | 17.496 | 792 | 876 | 632 | 1.055 | -30.678 | -645 | 598 | 621 |
| Net financials | 1.061 | 1.396 | 704 | 900 | 15.754 | 7.980 | 15.891 | 37.518 | 59.921 | 53.250 | 27.050 | 3.002 |
| Profit before tax | 27.609 | 17.360 | 38.388 | 18.396 | 16.546 | 8.856 | 16.523 | 38.569 | 29.243 | 52.605 | 27.648 | 3.623 |
| Tax | 8.948 | 5.710 | 9.329 | 6.237 | 379 | 781 | 587 | 375 | -130 | -195 | -485 | -355 |
| Net profit | 18.661 | 11.650 | 29.059 | 12.159 | 16.167 | 8.075 | 15.936 | 38.194 | 29.373 | 52.800 | 28.133 | 3.979 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 158.468 | 154.293 | 168.386 | 163.115 | 139.811 | 146.331 | 157.732 | 196.988 | 70.795 | 72.693 | 83.939 | 79.303 |
| Equity | 97.062 | 88.312 | 97.890 | 100.864 | 116.723 | 124.745 | 140.783 | 178.668 | -3.913 | 48.561 | 24.673 | 11.316 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 435 | 1.158 | 0 | 0 | 0 | 0 |
| Short-term debt | 57.251 | 63.187 | 67.874 | 59.977 | 23.088 | 21.277 | 16.514 | 17.162 | 74.708 | 24.132 | 59.266 | 67.987 |
| Total debt | 57.251 | 63.187 | 67.874 | 62.251 | 23.088 | 21.277 | 16.949 | 18.320 | 74.708 | 24.132 | 59.266 | 67.987 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Founder | Founder | 1998 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AH Management | Management | 2005 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
AM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS World Media Holding A/S | Company | 100.0% | 100.0% | 2021 |
Staus Holding A/S | Company | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Bjørnstad Stausholm | Founder | 0 companies |
| Henrik Bergholdt | Chief Executive Officer | 0 companies |
| Anders Holmstrup Moustgaard | Management | 0 companies |
| Jens-Erik Kristensen | Chief Executive Officer | 0 companies |
| Anders Marcus | Management | 0 companies |
| Martin Holmstrup Moustgaard | Board of Directors | 0 companies |
| Peter Volquards Ekstrøm | Chairman | 0 companies |
| Carsten Fode | Board of Directors | 0 companies |
| Denis Jean Jørgen Viet-Jacobsen | Chairman | 0 companies |
| Rasmus Samsø Nielsen | Chairman | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Michael Pontoppidan Frost | Chairman | 0 companies |
| Peter Krogsgaard Jørgensen | Board of Directors | 0 companies |