| Revenue | DKK -51K | -223% |
| EBITDA | DKK -127K | +17% |
| Net profit | DKK -3,1M | -632% |
| Total assets | DKK 538K | -85% |
| Equity | DKK -2,8M | -1007% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -290 | -19 | -45 | -34 | -211 | 116 | -116 | 41 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -37 | -191 | -163 | -150 | -193 | -76 |
| EBITDA | -7 | -6 | -290 | -19 | -45 | -71 | -402 | -48 | -266 | -152 | -127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -6 | -290 | -19 | -45 | -71 | -402 | -48 | -266 | -152 | -127 |
| Net financials | 0 | -1 | -1 | -6 | -6 | -31 | -2.238 | -2.006 | -337 | -316 | -2.885 |
| Profit before tax | -7 | -6 | -291 | -24 | -51 | -102 | -2.640 | -2.054 | -603 | -468 | -3.012 |
| Tax | -2 | -2 | -64 | -10 | -11 | -21 | -121 | -49 | -70 | -44 | 91 |
| Net profit | -5 | -5 | -227 | -14 | -40 | -81 | -2.519 | -2.005 | -533 | -424 | -3.102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 162 | 157 | 74 | 458 | 42 | 5.335 | 4.582 | 3.959 | 3.977 | 3.535 | 538 |
| Equity | — | 151 | -76 | -90 | -130 | -211 | -2.730 | 1.265 | 732 | 308 | -2.794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 150 | 548 | 172 | 5.546 | 7.313 | 2.694 | 3.244 | 3.227 | 3.332 |
| Total debt | 6 | 6 | 150 | 548 | 172 | 5.546 | 7.313 | 2.694 | 3.244 | 3.227 | 3.332 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2003 | — | — |
DR | Audit | 2006 | — | — |
SD Audit | Audit | 2003 | — | — |
PF Management | Management | 2003 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMAGINE A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Dansk Revision Randers I/S | Audit | 0 companies |
| Svend Duelund Jensen | Audit | 0 companies |
| Per Frank Povlsen | Management | 0 companies |
| Maria Juel Nomanni Kähler | Chief Executive Officer | 0 companies |
| Jan Arvid Bakken | Chairman | 0 companies |
| Halvard Kilde | Chairman | 0 companies |
| Bo Bay Jørgensen | Chairman | 0 companies |
| Lionel Raymond Stapley | Board of Directors | 0 companies |
| Mette Dal Pedersen | Board of Directors | 0 companies |
| Jan Arvid Bakken | Chairman | 0 companies |
| Per Juel Christensen | Chairman | 0 companies |