| Revenue | DKK 8,8M | -13% |
| EBITDA | DKK -984K | -270% |
| Net profit | DKK -823K | -336% |
| Total assets | DKK 4,4M | -37% |
| Equity | DKK 210K | -85% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.189 | 17.278 | 17.803 | 16.984 | 16.020 | 16.141 | 17.203 | 15.768 | 12.294 | 12.436 | 11.415 | 10.134 | 8.773 |
| Staff expenses | -16.802 | -16.038 | -16.789 | -16.988 | -15.989 | -14.437 | -14.417 | -15.285 | -13.378 | -11.332 | -10.630 | -9.556 | -9.757 |
| EBITDA | 2.388 | 1.240 | 1.014 | -4 | 31 | 1.705 | 2.786 | 483 | -1.084 | 1.104 | 786 | 578 | -984 |
| Depreciation & amort. | -1.246 | -415 | -125 | -88 | -223 | -223 | -205 | -176 | -167 | -124 | -107 | -70 | -24 |
| EBIT | 1.141 | 825 | 890 | -92 | -193 | 1.481 | 2.580 | 307 | -1.251 | 979 | 679 | 508 | -1.008 |
| Net financials | 202 | -80 | -6 | -13 | -5 | -50 | -67 | -19 | -54 | -140 | -330 | -58 | -43 |
| Profit before tax | 1.343 | 745 | 883 | -105 | -197 | 1.431 | 2.513 | 288 | -1.305 | 839 | 349 | 450 | -1.051 |
| Tax | 346 | 207 | 227 | -19 | -41 | 318 | 557 | 68 | -287 | 185 | 79 | 101 | -228 |
| Net profit | 997 | 538 | 656 | -86 | -156 | 1.114 | 1.956 | 220 | -1.018 | 654 | 270 | 349 | -823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.599 | 10.512 | 10.857 | 10.147 | 10.117 | 11.141 | 12.694 | 10.012 | 8.903 | 11.604 | 7.558 | 7.039 | 4.437 |
| Equity | 4.935 | 5.073 | 5.329 | 4.743 | 4.587 | 5.701 | 6.657 | 3.677 | 1.159 | 1.513 | 1.783 | 1.433 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 446 | 1.094 | 1.519 | 1.120 | 1.095 | 1.129 |
| Short-term debt | 5.664 | 5.439 | 5.528 | 5.404 | 5.530 | 5.440 | 6.037 | 5.890 | 6.649 | 8.572 | 4.654 | 4.511 | 3.098 |
| Total debt | 5.664 | 5.439 | 5.528 | 5.404 | 5.530 | 5.440 | 6.037 | 6.335 | 7.744 | 10.091 | 5.774 | 5.606 | 4.227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PC Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
KB Audit | Audit | 2000 | — | — |
RM Management | Management | 2000 | — | — |
VC Management | Management | 2000 | — | — |
DF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SE Management | Management | 2000 | — | — |
HM | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRONTMEDIA ApS | Company | 50.0% | 50.0% | 2025 |
TECHMEDIA ApS | Company | 33.3% | 33.3% | 2021 |
MAROTT HOLDING ApS | Company | 25.0% | 25.0% | 2000 |
DRAGØ ANDERSEN HOLDING ApS | Company | 25.0% | 25.0% | 2000 |
GREIFF HOLDING ApS | Company | 25.0% | 25.0% | 2000 |
EINE HOLDING ApS | Company | 25.0% | 25.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Christensen | Chief Executive Officer | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Rikke Marott Schelde | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| David Fredrik Langberg Wall | Chief Executive Officer | 0 companies |
| Susanne Eine | Management | 0 companies |
| Hanne Merete Brødsgaard | Audit | 0 companies |
| Steen Dragø Andersen | Chairman | 0 companies |
| Kristina Langberg Wall | Chairman | 0 companies |
| Connie Britta Andersen | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Jens Schelde | Chairman | 0 companies |
| Jan Byskou | Board of Directors | 0 companies |
| Louise Greiff Pedersen | Board of Directors | 0 companies |
| Nicklas Beichler Graversen | Board of Directors | 0 companies |
| Mads Urban Tjærby | Board of Directors | 0 companies |
| Henrik Bolgan Thomsen | Board of Directors | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Keld Holland | Board of Directors | 0 companies |
| Carsten Eine | Board of Directors | 0 companies |
| Catharina Eine | Board of Directors | 0 companies |
| Clara Marott Schelde | Board of Directors | 0 companies |
| Maria Greiff Knudsen | Board of Directors | 0 companies |