| Revenue | DKK 5,9M | -1% |
| EBITDA | DKK -27,8M | -40% |
| Net profit | DKK -21,5M | -40% |
| Total assets | DKK 40M | +12% |
| Equity | DKK 34,8M | +11% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 | — | — | — | -3.593 | 1.769 | 6.404 | 7.690 | 11.938 | 12.454 | 6.139 | 6.011 | 5.932 |
| Staff expenses | -8 | -0 | -0 | -0 | -17.228 | -18.112 | -17.437 | -18.077 | -18.526 | -21.255 | -20.378 | -25.913 | -33.779 |
| EBITDA | 19 | 0 | 0 | 0 | -20.821 | -16.343 | -11.033 | -10.387 | -6.588 | -8.801 | -14.239 | -19.902 | -27.847 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -233 | -239 | -151 | -53 | -276 | -20.509 | -0 | -0 | -0 |
| EBIT | 19 | 0 | 0 | 0 | -21.054 | -16.582 | -11.184 | -10.440 | -6.864 | -29.310 | -14.239 | -19.902 | -27.847 |
| Net financials | -0 | 0 | 0 | 0 | -97 | -193 | -105 | -78 | -96 | -84 | -140 | 191 | 241 |
| Profit before tax | 19 | 0 | 0 | 0 | -21.151 | -16.775 | -11.289 | -10.518 | -6.960 | -29.394 | -14.379 | -19.711 | -27.606 |
| Tax | 4 | -0 | -0 | -0 | -2.621 | -5.132 | -2.397 | -2.314 | -1.531 | -6.455 | -3.159 | -4.330 | -6.073 |
| Net profit | 15 | 0 | 0 | 0 | -18.530 | -11.643 | -8.892 | -8.204 | -5.429 | -22.939 | -11.220 | -15.381 | -21.533 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15 | 0 | 0 | 0 | 22.990 | 26.108 | 19.524 | 24.198 | 39.184 | 23.364 | 31.190 | 35.847 | 40.038 |
| Equity | 12 | 0 | 0 | 0 | 18.077 | 21.434 | 12.542 | 16.338 | 25.909 | 17.973 | 26.753 | 31.372 | 34.839 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3 | 0 | 0 | 0 | 4.900 | 4.674 | 6.982 | 6.569 | 10.277 | 5.332 | 4.437 | 4.426 | 5.140 |
| Total debt | -3 | 0 | 0 | 0 | 4.900 | 4.674 | 6.982 | 6.569 | 10.277 | 5.332 | 4.437 | 4.426 | 5.140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
SJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORTH MEDIA A/S | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Hesselaa Nielsen | Chief Executive Officer | 0 companies |
| Søren Jacob Frederik Holmblad | Chief Executive Officer | 0 companies |
| Jannik Bray Christensen | Chief Executive Officer | 0 companies |
| Lasse Ravn Makne | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Ann-Sofie Østberg Bjergby | Board of Directors | 0 companies |
| Peter Rasztar | Board of Directors | 0 companies |
| Ulrik Holsted-Sandgreen | Board of Directors | 0 companies |
| Lisbeth Britt Larsen | Board of Directors | 0 companies |
| Martin Frandsen Tobberup | Chairman | 0 companies |
| Lars Nymann Andersen | Board of Directors | 0 companies |
| Ole Elverdam Borch | Deputy Chairman | 0 companies |
| Steen Gede | Board of Directors | 0 companies |
| Thomas Weikop | Board of Directors | 0 companies |
| Richard Gustav Bunck | Deputy Chairman | 0 companies |
| Mads Dahl Møberg Andersen | Chairman | 0 companies |
| Lasse Ingemann Brodt | Board of Directors | 0 companies |
| Kåre Stausø Wigh | Board of Directors | 0 companies |
| Ulrik Thagesen | Board of Directors | 0 companies |