| Revenue | DKK 372K | -28% |
| EBITDA | DKK 187K | +9% |
| Net profit | DKK -144K | -212% |
| Total assets | DKK 1,9M | -5% |
| Equity | DKK 1,6M | -8% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 920 | 516 | 332 | 519 | 372 |
| Staff expenses | -375 | -436 | -355 | -347 | -185 |
| EBITDA | 545 | 80 | -23 | 172 | 187 |
| Depreciation & amort. | -19 | -37 | -35 | -29 | -16 |
| EBIT | 526 | 43 | -58 | 143 | 171 |
| Net financials | -3 | -41 | -32 | -7 | -318 |
| Profit before tax | 523 | 2 | -90 | 136 | -146 |
| Tax | 18 | -0 | -0 | 8 | -3 |
| Net profit | 505 | 2 | -90 | 129 | -144 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.882 | 2.206 | 3.194 | 1.954 | 1.851 |
| Equity | 2.005 | 1.807 | 1.617 | 1.745 | 1.602 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 878 | 399 | 1.577 | 206 | 249 |
| Total debt | 878 | 399 | 1.577 | 206 | 249 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PR Management | Management | 2001 |
| Former (1) | ||
TV Audit | Audit | 2001 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2016 | |
| Former (3) | ||
| Chairman | 2013 – 2016 | |
| Board of Directors | 2015 – 2020 | |
| Board of Directors | 2013 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rosenberg Bladt | Management | 0 companies |
| Torben Voss | Audit | 0 companies |
| Allan Høiberg Thomsen | Board of Directors | 0 companies |
| Klaus Milton Jensen | Chairman | 0 companies |
| Gert Ernø Johannsen | Chairman | 0 companies |
| Leif Nørgaard Lauridsen | Board of Directors | 0 companies |
| Dorte Baumgart | Board of Directors | 0 companies |