| Revenue | DKK 82,3M | -27% |
| EBITDA | DKK 23,7M | -60% |
| Net profit | DKK 22,5M | -50% |
| Total assets | DKK 451,1M | +0% |
| Equity | DKK 77,2M | -3% |
| Employees | 106 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 179.526 | 223.485 | 239.697 | — | 14.554 | 14.138 | 444.801 | 484.647 | 468.410 | 512.607 | 122.306 | 141.694 | 135.112 | 112.343 | 82.273 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10.783 | -11.721 | -12.553 | -0 | -11.201 | -31.344 | -32.022 | -38.841 | -33.782 | -35.588 | -38.358 | -46.655 | -51.337 | -53.080 | -58.578 |
| EBITDA | — | — | — | — | — | — | — | 1.082 | 3.136 | 10.786 | — | 3.353 | -17.206 | -26.532 | -19.011 | -10.403 | -7.117 | 18.924 | 30.642 | 28.820 | 59.263 | 23.695 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -662 | -715 | -567 | -0 | -373 | -3.013 | -5.134 | -1.432 | -1.756 | -1.776 | -729 | -1.641 | -2.809 | -2.959 | -2.959 |
| EBIT | — | — | — | — | — | — | — | 420 | 2.420 | 10.220 | — | 2.980 | -20.219 | -31.666 | -20.443 | -12.159 | -8.893 | 18.195 | 29.001 | 26.011 | 56.304 | 20.736 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 811 | 1.623 | -2.176 | 0 | -2.716 | -419 | -510 | -86 | -255 | 1.820 | -3.744 | -1.134 | 5.516 | 1.434 | 7.902 |
| Profit before tax | — | — | — | — | — | — | — | 1.231 | 4.043 | 8.044 | — | 264 | -20.638 | -32.176 | -20.529 | -12.414 | -7.073 | 14.451 | 27.867 | 31.527 | 57.738 | 28.638 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 296 | 953 | 2.331 | -0 | 446 | -4.036 | -7.202 | -3.681 | -2.013 | -1.375 | 1.585 | 5.954 | 7.147 | 12.547 | 6.170 |
| Net profit | — | — | — | — | — | — | — | 935 | 3.091 | 5.714 | — | -182 | -16.602 | -24.974 | -16.848 | -10.401 | -5.698 | 12.866 | 21.913 | 24.380 | 45.191 | 22.468 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.444 | 73.034 | 84.954 | 0 | 140.656 | 214.040 | 254.407 | 272.168 | 237.085 | 261.083 | 439.841 | 597.227 | 468.781 | 451.180 | 451.076 |
| Equity | — | — | — | — | — | — | — | 5.853 | 8.943 | 13.157 | — | 13.008 | 11.670 | 9.696 | -6.378 | 8.221 | 2.523 | 27.389 | 49.302 | 73.682 | 79.715 | 77.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225 | -873 | -719 | 1.086 | 3.085 | 0 | -1.176 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.417 | 12.773 | 13.769 | 0 | 125.166 | 202.370 | 244.711 | 278.546 | 228.864 | 257.474 | 409.367 | 547.925 | 364.156 | 336.575 | 342.480 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.417 | 12.773 | 13.769 | 0 | 125.166 | 202.370 | 244.711 | 278.546 | 228.864 | 258.560 | 412.452 | 547.925 | 364.156 | 336.575 | 342.480 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Management | Management | 2003 | — | — |
HR Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2025 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
StandbyCo XV ApS | Company | 100.0% | 100.0% | 2025 |
NORDISK FILM A/S | Company | 100.0% | 100.0% | 2014 |
Sell-Side MidCo ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Pedersen | Management | 0 companies |
| Henrik Ravn | Chief Executive Officer | 0 companies |
| Birgit Vibeke Schöler Høgsgaard | Board of Directors | 0 companies |
| Anders Blomqvist | Board of Directors | 0 companies |
| Stephane Salzinger | Board of Directors | 0 companies |
| Mikkel Weider | Board of Directors | 0 companies |
| Mads Kjeld Anders Mørch | Chairman | 0 companies |
| Henrik Jung Laursen | Board of Directors | 0 companies |
| Anne Brandt Christensen | Board of Directors | 0 companies |
| Peder Skjalm Lissner | Chairman | 0 companies |
| Ole Juul Møller | Chairman | 0 companies |
| Nicklas Skou Guldberg | Chairman | 0 companies |
| Joakim Sylvest Helm | Deputy Chairman | 0 companies |
| Helle Bjørnskov Fischer | Board of Directors | 0 companies |
| Jonathan Paul Andrew Kenny | Board of Directors | 0 companies |
| Thomas Rehling | Board of Directors | 0 companies |
| Christian Folden Lund | Chairman | 0 companies |
| Allan Mathson Hansen | Chairman | 0 companies |