| Revenue | DKK 46,2M | +218% |
| EBITDA | DKK 29,7M | +1899% |
| Net profit | DKK 7,3M | +182% |
| Total assets | DKK 69,7M | +35% |
| Equity | DKK 6,1M | +614% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.665 | 5.574 | 5.239 | 14.919 | 8.906 | 9.353 | 12.717 | 14.314 | 10.240 | 14.276 | 15.701 | 14.535 | 46.198 |
| Staff expenses | -3.160 | -2.967 | -4.202 | -7.035 | -5.854 | -7.008 | -6.691 | -7.860 | -8.656 | -10.277 | -12.506 | -16.188 | -16.466 |
| EBITDA | 2.505 | 2.607 | 1.037 | 7.884 | 3.052 | 2.345 | 6.026 | 6.454 | 1.584 | 3.999 | 3.195 | -1.653 | 29.732 |
| Depreciation & amort. | -118 | -92 | -62 | -45 | -161 | -143 | -130 | -31 | -31 | -63 | -78 | -7.073 | -19.458 |
| EBIT | 2.387 | 2.515 | 975 | 7.839 | 2.891 | 2.202 | 5.896 | 6.423 | 1.553 | 3.936 | 3.117 | -8.726 | 10.274 |
| Net financials | -427 | -180 | -301 | -1.148 | -609 | -512 | -274 | -194 | -577 | -103 | -1.559 | -2.602 | -931 |
| Profit before tax | 1.960 | 2.335 | 674 | 6.691 | 2.282 | 1.690 | 5.622 | 6.229 | 976 | 3.833 | 1.558 | -11.328 | 9.343 |
| Tax | 494 | 486 | 203 | 1.410 | 503 | 385 | 1.253 | 1.389 | 218 | 851 | 351 | -2.419 | 2.064 |
| Net profit | 1.466 | 1.849 | 471 | 5.281 | 1.779 | 1.305 | 4.369 | 4.840 | 758 | 2.982 | 1.207 | -8.909 | 7.279 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.926 | 4.899 | 19.266 | 31.004 | 16.454 | 5.773 | 13.817 | 28.827 | 28.011 | 55.138 | 131.678 | 51.816 | 69.701 |
| Equity | -17.111 | -15.262 | -14.792 | -9.511 | -7.732 | -6.430 | -2.065 | 2.778 | 3.536 | 6.517 | 7.724 | -1.185 | 6.094 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 21.952 | 18.431 | 33.316 | 37.794 | 23.836 | 9.941 | 13.566 | 23.688 | 20.808 | 44.567 | 120.285 | 52.000 | 59.993 |
| Total debt | 21.952 | 18.431 | 33.316 | 37.794 | 23.836 | 9.941 | 13.566 | 23.954 | 20.808 | 44.567 | 120.285 | 52.000 | 59.993 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
MF Management | Management | 2005 | — | — |
SH Management | Management | 2002 | — | — |
LB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SF FILM A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Michael Fleischer | Management | 0 companies |
| Sigrid Helene Dyekjær | Management | 0 companies |
| Lars Bjørn Hansen | Management | 0 companies |
| Per Kirkegaard Pedersen | Board of Directors | 0 companies |
| Gitte Skalbo | Board of Directors | 0 companies |
| My Anna Charlotte Olsson | Board of Directors | 0 companies |
| Per Jonas Fors | Chairman | 0 companies |
| FRIDA MARIE-LOUISE WESTERBERG | Chairman | 0 companies |
| Cecilia Agneta Margareta Bergendahl | Board of Directors | 0 companies |
| Jan Lennart Mikael Bernhardsson | Chairman | 0 companies |
| Louise Hallenborg | Board of Directors | 0 companies |
| Per Anders Jörgen Edberg | Board of Directors | 0 companies |
| Timothy John King | Board of Directors | 0 companies |
| Elsa Louise Helena Berg | Board of Directors | 0 companies |
| Rolf Michael Porseryd | Chairman | 0 companies |
| Hans-Jørgen Riis Jensen | Board of Directors | 0 companies |
| Morten Hesseldahl | Board of Directors | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Åsa Elisabeth Agerman | Board of Directors | 0 companies |
| Lars Wannebo | Board of Directors | 0 companies |
| Iréne Svea Viktoria Lindblad | Chairman | 0 companies |