| Revenue | DKK -753K | +891% |
| EBITDA | DKK -753K | -891% |
| Net profit | DKK 21,4M | +4% |
| Total assets | DKK 183,8M | +15% |
| Equity | DKK 145,5M | +17% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -41 | -1.020 | -26 | -24 | -126 | -735 | -172 | -104 | -76 | -753 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -41 | -1.020 | -26 | -24 | -126 | -735 | -172 | -104 | -76 | -753 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -41 | -1.020 | -26 | -24 | -126 | -735 | -172 | -104 | -76 | -753 |
| Net financials | 29.592 | 20.863 | 31.669 | 8.736 | 3.383 | 3.587 | 4.213 | 7.677 | 1.607 | 20.619 | 21.841 |
| Profit before tax | 29.588 | 20.822 | 30.648 | 8.710 | 3.359 | 3.461 | 3.478 | 7.505 | 1.503 | 20.543 | 21.088 |
| Tax | -1.251 | -184 | 368 | 58 | -7 | -4 | -28 | -74 | 31 | -42 | -331 |
| Net profit | 30.839 | 21.006 | 30.280 | 8.652 | 3.366 | 3.465 | 3.506 | 7.579 | 1.472 | 20.585 | 21.419 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 107.203 | 122.630 | 147.289 | 145.217 | 117.264 | 120.787 | 107.233 | 111.241 | 136.660 | 160.114 | 183.847 |
| Equity | 41.242 | 62.444 | 88.323 | 96.653 | 95.914 | 99.295 | 84.371 | 91.973 | 103.963 | 124.299 | 145.453 |
| Long-term debt | 48.216 | 40.180 | 32.144 | 24.108 | 0 | 0 | 10.125 | 6.750 | 3.375 | 0 | 0 |
| Short-term debt | 17.745 | 20.006 | 26.822 | 24.456 | 21.350 | 21.492 | 12.737 | 12.518 | 29.322 | 35.815 | 38.394 |
| Total debt | 65.961 | 60.186 | 58.966 | 48.564 | 21.350 | 21.492 | 22.862 | 19.268 | 32.697 | 35.815 | 38.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 33.3% | 0.0% | 2016 | |
Thor Film ApS | Company | 33.3% | 33.3% | 2021 |
SCANBOX ENTERTAINMENT GROUP ApS | Company | 15.0% | 0.0% | 2021 |
Torben Thorup Holding ApS | Company | 10.0% | 15.0% | 2021 |
Confetto ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 10.0% | 15.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2013 | |
| Individual | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim William Beich | Management | 0 companies |
| Lars Stoltze | Chairman | 0 companies |
| Þórir Snær Sigurjónsson | Chairman | 0 companies |
| Christian Solomon | Board of Directors | 0 companies |
| Sigurjón Sighvatsson | Chairman | 0 companies |
| Nicolas Chartier | Board of Directors | 0 companies |
| Jonathan Peter Rotolo | Board of Directors | 0 companies |
| Torben Thorup Jørgensen | Board of Directors | 0 companies |
| Jerome Pierre Levy | Board of Directors | 0 companies |
| Peter Mollerup | Board of Directors | 0 companies |
| Christopher Dylan Briggs | Board of Directors | 0 companies |