| Revenue | DKK 260,5M | -29% |
| EBITDA | DKK -14,1M | -34% |
| Net profit | DKK -3,8M | -1365% |
| Total assets | DKK 113M | -64% |
| Equity | DKK 72,3M | -5% |
| Employees | 52 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 549.541 | 593.478 | 615.239 | 631.610 | 474.734 | 482.404 | 480.220 | 452.623 | 484.047 | 414.403 | 365.294 | 260.549 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -45.149 | -50.691 | -47.682 | -56.881 | -21.234 | -30.916 | -26.978 | -23.173 | -21.471 | -22.312 | -22.432 | -21.537 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.469 | 2.294 | 9.035 | 13.603 | 10.887 | -761 | 3.756 | -4.784 | 2.934 | -5.175 | -10.511 | -14.076 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -603 | -539 | -343 | -357 | -202 | -137 | -46 | -29 | -22 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.866 | 1.755 | 8.692 | 13.245 | 10.685 | -898 | 3.709 | -4.812 | 2.912 | -5.176 | -10.511 | -14.076 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 164 | 1.288 | 1.010 | 570 | 1.904 | 2.358 | 1.829 | -4.173 | 963 | 1.728 | 10.202 | 10.234 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.030 | 3.043 | 9.702 | 13.815 | 12.589 | 1.459 | 5.539 | -8.986 | 3.875 | -3.448 | -309 | -3.842 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.037 | 522 | 2.138 | 3.137 | 2.380 | -71 | 851 | -1.272 | 869 | -487 | -50 | -53 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.993 | 2.521 | 7.564 | 10.678 | 10.210 | 1.531 | 4.687 | -7.713 | 3.006 | -2.961 | -259 | -3.789 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143.768 | 138.577 | 143.405 | 182.458 | 153.951 | 185.757 | 162.201 | 269.015 | 269.969 | 277.123 | 316.613 | 112.991 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 46.843 | 49.364 | 56.928 | 67.606 | 77.816 | 79.347 | 84.034 | 76.321 | 79.327 | 76.366 | 76.108 | 72.319 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.924 | 89.213 | 86.477 | 113.947 | 75.223 | 105.499 | 76.953 | 191.782 | 189.731 | 199.845 | 239.593 | 39.761 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.924 | 89.213 | 86.477 | 113.947 | 75.223 | 105.499 | 76.953 | 191.782 | 189.731 | 199.845 | 239.593 | 39.761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2003 | — | — |
JU Management | Management | 2021 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
PA Management | Management | 1999 | — | — |
RB Management | Management | 2000 | — | — |
AM Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2000 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2011 | |
Kinesso Denmark ApS | Company | 100.0% | 100.0% | 2015 |
MediaBrands Denmark ApS | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Thimm | Management | 0 companies |
| Jes Uffe Durup Henriksen | Management | 0 companies |
| Bo Jarlkov Damgaard | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Rolf Bach Christensen | Management | 0 companies |
| Adrian Michael Terry | Management | 0 companies |
| Flemming Vennekilde | Chairman | 0 companies |
| Matts Einar Vesterblom | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Eivind Gunleiksrud | Board of Directors | 0 companies |
| Philippe Jean Alfred Bernard | Board of Directors | 0 companies |
| Lars Møller Jørgensen | Board of Directors | 0 companies |
| Nicholas Joseph Camera | Board of Directors | 0 companies |
| Allan Petersen | Chairman | 0 companies |
| Michael Holmer | Chairman | 0 companies |
| Sanne Wall-Gremstrup | Chairman | 0 companies |
| Johan Malling Boserup | Board of Directors | 0 companies |
| Heine Jørgensen | Board of Directors | 0 companies |
| Didier Roux | Board of Directors | 0 companies |
| Steen Runge Kristiansen | Deputy Chairman | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Peter Guy Davies | Board of Directors | 0 companies |
| Kashmir Singh Sohi | Chairman | 0 companies |
| Alessandro Francesco Nisita | Chairman | 0 companies |
| Birger Steen Petersen | Chairman | 0 companies |
| Kevin Granville Rose | Chairman | 0 companies |
| Jan Holm Møller | Board of Directors | 0 companies |
| Michael John Readman | Board of Directors | 0 companies |
| Alastair St John Rhymer | Chairman | 0 companies |