| Revenue | DKK -439K | -21% |
| EBITDA | DKK -439K | +21% |
| Net profit | DKK 5,3M | +156% |
| Total assets | DKK 202,6M | +2% |
| Equity | DKK 85,5M | +8% |
| Employees | — | — |
| 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | -459 | -336 | — | — | -335 | -462 | -380 | -466 | -373 | -284 | -555 | -439 |
| Staff expenses | -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 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -459 | -336 | -226 | -326 | -335 | -462 | -380 | -462 | -380 | -466 | -555 | -439 |
| Depreciation & amort. | -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 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -459 | -336 | -226 | -326 | -335 | -462 | -380 | -462 | -380 | -466 | -555 | -439 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.021 | 2.409 | -124.321 | -25.007 | -66.207 | -6.758 | -31.114 | -18.214 | 4.570 | -10.228 | -8.564 | 5.987 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 16.562 | 2.073 | -124.547 | -25.333 | -66.542 | -7.220 | -31.495 | -18.680 | 4.198 | -10.512 | -9.120 | 5.548 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.769 | 854 | 687 | 1.144 | 517 | 408 | -341 | 20 | 523 | -0 | 336 | 263 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.793 | 1.219 | -125.234 | -26.477 | -67.059 | -7.628 | -31.153 | -18.700 | 3.675 | -10.512 | -9.456 | 5.285 |
| 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 | 419.424 | 425.712 | 311.582 | 250.895 | 192.115 | 179.337 | 227.832 | 208.156 | 220.262 | 208.852 | 198.147 | 202.587 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 394.994 | 397.935 | 274.079 | 245.307 | 177.789 | 170.074 | 110.211 | 90.343 | 99.310 | 88.139 | 79.081 | 85.499 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.279 | 25.739 | 35.912 | 0 | 0 | 0 | 109.076 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.151 | 2.038 | 1.591 | 1.180 | 9.731 | 9.263 | 8.545 | 117.813 | 120.952 | 120.712 | 119.067 | 117.088 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.430 | 27.777 | 37.503 | 1.180 | 9.731 | 9.263 | 117.621 | 117.813 | 120.952 | 120.712 | 119.067 | 117.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Founder | Founder | 1999 | — | — |
IM Management | Management | 2019 | — | — |
JC Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fox3 ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 25.0% | 0.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Foghsgaard | Founder | 0 companies |
| Ivar Malte Foghsgaard | Management | 0 companies |
| Johan Caspar Foghsgaard | Management | 0 companies |