| Revenue | DKK 644K | -51% |
| EBITDA | DKK 534K | -19% |
| Net profit | DKK 470K | -11% |
| Total assets | DKK 1,8M | +6% |
| Equity | DKK 1,5M | +44% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.047 | 2.462 | 975 | 1.680 | 1.322 | 903 | 822 | 1.818 | 518 | 623 | 757 | 1.309 | 644 |
| Staff expenses | -1.415 | -1.748 | -1.668 | -983 | -621 | -624 | -577 | -544 | -443 | -281 | -445 | -654 | -0 |
| EBITDA | -265 | 714 | -693 | 697 | 701 | 279 | 245 | 1.274 | 75 | 343 | 312 | 655 | 534 |
| Depreciation & amort. | -184 | -336 | -347 | -1.142 | -677 | -35 | -80 | -102 | -97 | -58 | -26 | -12 | -18 |
| EBIT | -448 | 378 | -1.040 | -445 | 24 | 244 | 165 | 1.173 | -22 | 284 | 287 | 643 | 515 |
| Net financials | -62 | -21 | -28 | -2 | -44 | -22 | 12 | 12 | 39 | 6 | 11 | 48 | 93 |
| Profit before tax | -409 | 357 | -1.067 | -447 | -21 | 222 | 177 | 1.185 | 16 | 291 | 297 | 691 | 608 |
| Tax | -138 | 106 | -246 | 154 | 15 | 91 | 56 | 279 | 14 | 70 | 74 | 163 | 138 |
| Net profit | -271 | 252 | -821 | -601 | -35 | 131 | 121 | 906 | 2 | 220 | 223 | 527 | 470 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.616 | 3.286 | 2.673 | 1.442 | 1.510 | 1.287 | 1.267 | 1.438 | 1.176 | 644 | 1.303 | 1.690 | 1.783 |
| Equity | 1.350 | 1.201 | 380 | -221 | -256 | -125 | -4 | 901 | 904 | 324 | 547 | 1.074 | 1.544 |
| Long-term debt | -139 | 0 | 154 | -30 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.143 | 2.054 | 2.293 | 1.632 | 1.766 | 1.412 | 1.272 | 536 | 272 | 321 | 756 | 616 | 239 |
| Total debt | -3.281 | 2.054 | 2.293 | 1.632 | 1.766 | 1.412 | 1.272 | 536 | 272 | 321 | 756 | 616 | 239 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2004 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
BN Management | Management | 2004 | — | — |
SM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MDS HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
CBS MEDIA ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Chief Executive Officer | 0 companies |
| Brian Neergaard Westergaard | Management | 0 companies |
| Stefan Munksgaard Berg | Management | 0 companies |