| Revenue | DKK -7K | -129% |
| EBITDA | DKK -39K | -514% |
| Net profit | DKK -35K | -930% |
| Total assets | DKK 212K | -14% |
| Equity | DKK 202K | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 199 | 129 | 103 | 78 | 74 | 37 | 44 | 49 | 158 | 42 | 24 | -7 |
| Staff expenses | -57 | -51 | -57 | -41 | -76 | -77 | -80 | -81 | -62 | -69 | -43 | -30 | -32 |
| EBITDA | 131 | 148 | 72 | 61 | 2 | -3 | -43 | -37 | -12 | 90 | -1 | -6 | -39 |
| Depreciation & amort. | -0 | -0 | -1 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 131 | 148 | 71 | 61 | 2 | -3 | -43 | -38 | -13 | 90 | -1 | -6 | -39 |
| Net financials | 1 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -1 | -1 | -0 | 4 | 5 |
| Profit before tax | 132 | 148 | 72 | 61 | 2 | -3 | -44 | -37 | -13 | 89 | -1 | -3 | -34 |
| Tax | 41 | 46 | 23 | 19 | 2 | -1 | 3 | -3 | -0 | 4 | -0 | 1 | 1 |
| Net profit | 91 | 102 | 48 | 41 | 0 | -2 | -47 | -34 | -13 | 85 | -1 | -3 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 427 | 491 | 350 | 561 | 465 | 327 | 284 | 246 | 234 | 259 | 253 | 247 | 212 |
| Equity | 325 | 337 | 316 | 357 | 328 | 299 | 252 | 239 | 225 | 241 | 240 | 237 | 202 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 154 | 34 | 204 | 137 | 28 | 32 | 7 | 9 | 18 | 13 | 11 | 10 |
| Total debt | 103 | 154 | 34 | 204 | 137 | 28 | 32 | 7 | 9 | 18 | 13 | 11 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Founder | Founder | 2001 | — | — |
PA Founder | Founder | 2001 | — | — |
WI Founder | Founder | 2001 | — | — |
RH Management | Management | 2014 | — | — |
Re Founder | Founder | 2001 | — | — |
RL Founder | Founder | 2001 | — | — |
PA Founder | Founder | 2001 | — | — |
GD Founder | Founder | 2001 | — | — |
OB Management | Management | 2001 | — | — |
PH | Founder | 2001 | — | — |
PI Founder | Founder | 2001 | — | — |
P Founder | Founder | 2001 | — | — |
IA Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2005 | |
Selskabet af 25. november 1982 ApS | Company | 5.0% | 5.0% | 2005 |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2005 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2008 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2008 | |
| Individual | 5.0% | 5.0% | 2005 | |
EURIMAGE HOLDING A/S | Company | 50.0% | 50.0% | 2021 |
| Individual | 5.0% | 5.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Arpaco NV/SA | Founder | 0 companies |
| Prendo AB | Founder | 0 companies |
| Worldwide Ideas Ltd | Founder | 0 companies |
| Ralf Hinterleitner | Management | 0 companies |
| Regalos e Imagen | Founder | 0 companies |
| Recto Lennox Otc BV | Founder | 0 companies |
| Polydono AG | Founder | 0 companies |
| Golden Door Oy | Founder | 0 companies |
| Oscar Becker | Management | 0 companies |
| Promotion Handelges.m.b.H. & Co | Founder | 0 companies |
| Profil Import Export GmbH | Founder | 0 companies |
| Pamina | Founder | 0 companies |
| IDE AS | Founder | 0 companies |
| Stanislav Skala | Board of Directors | 0 companies |
| Roy Theodoor Soetisna | Board of Directors | 0 companies |
| Klaus Nissinen | Board of Directors | 0 companies |
| Patrick Bernheim | Board of Directors | 0 companies |
| Beata Jolanta Betlejewska | Board of Directors | 0 companies |
| Søren Langhoff | Board of Directors | 0 companies |
| Gary Murton | Board of Directors | 0 companies |
| Alex Roethlisberger | Chairman | 0 companies |