| Revenue | DKK 1,4M | -10473% |
| EBITDA | DKK 1,4M | +1328% |
| Net profit | DKK 1M | +497% |
| Total assets | DKK 1,4M | -65% |
| Equity | DKK 1,3M | +464% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.617 | 1.658 | 1.462 | 1.574 | 1.496 | 1.228 | 1.138 | 2.194 | 2.001 | 868 | -153 | -13 | 1.386 |
| Staff expenses | -1.479 | -1.297 | -1.343 | -1.250 | -1.130 | -1.103 | -1.107 | -2.033 | -2.026 | -857 | -91 | -97 | -32 |
| EBITDA | 1.138 | 360 | 119 | 324 | 366 | 125 | 31 | 161 | -24 | 11 | -245 | -110 | 1.354 |
| Depreciation & amort. | -25 | -59 | -86 | -86 | -86 | -71 | -71 | -71 | -71 | -71 | -71 | -71 | -0 |
| EBIT | 1.113 | 301 | 33 | 238 | 280 | 54 | -40 | 89 | -96 | -60 | -316 | -182 | 1.354 |
| Net financials | -2 | -178 | -169 | -156 | -150 | -135 | -131 | -131 | -76 | -64 | -104 | -149 | 107 |
| Profit before tax | 1.111 | 123 | -136 | 82 | 130 | -81 | -171 | -41 | -172 | -124 | -420 | -331 | 1.461 |
| Tax | 278 | 34 | -30 | 20 | 29 | -17 | -38 | -9 | -38 | -27 | -89 | -69 | 424 |
| Net profit | 833 | 89 | -106 | 62 | 101 | -64 | -133 | -32 | -134 | -97 | -330 | -261 | 1.037 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.781 | 5.756 | 5.583 | 5.490 | 5.372 | 5.118 | 4.928 | 5.591 | 4.745 | 4.337 | 4.110 | 4.081 | 1.430 |
| Equity | 1.430 | 1.219 | 1.113 | 1.175 | 1.276 | 1.212 | 1.078 | 1.046 | 912 | 815 | 484 | 223 | 1.260 |
| Long-term debt | 0 | 2.262 | 2.096 | 1.925 | 1.750 | 1.571 | 1.387 | 2.188 | 2.211 | 2.004 | 1.898 | 1.805 | 0 |
| Short-term debt | 1.349 | 2.275 | 2.375 | 2.390 | 2.345 | 2.335 | 2.463 | 2.356 | 1.622 | 1.518 | 1.728 | 2.052 | 170 |
| Total debt | 1.349 | 4.537 | 4.470 | 4.315 | 4.096 | 3.906 | 3.850 | 4.545 | 3.833 | 3.522 | 3.626 | 3.857 | 170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2008 | — | — |
PJ Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAC MEDIA ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Sejr | Management | 0 companies |
| Poul Jacobsen | Management | 0 companies |
| Finn Chortsen | Chairman | 0 companies |
| Steffen Aunø Dalsgaard | Board of Directors | 0 companies |
| Henrik Schandorph Nyegaard | Board of Directors | 0 companies |
| Ingrid Jacobsen | Board of Directors | 0 companies |
| Bo Lennart Nielsen | Chairman | 0 companies |