| Revenue | DKK 208,8M | +10% |
| EBITDA | DKK -390K | +82% |
| Net profit | DKK -353K | +78% |
| Total assets | DKK 44,3M | +49% |
| Equity | DKK 4,1M | -8% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 118.959 | 129.932 | 139.400 | 189.551 | 208.838 |
| Staff expenses | -9.251 | -8.973 | -8.702 | -13.838 | -18.261 |
| EBITDA | 1.283 | 821 | 1.632 | -2.124 | -390 |
| Depreciation & amort. | -482 | -357 | -70 | -54 | -67 |
| EBIT | 801 | 464 | 1.562 | -2.178 | -457 |
| Net financials | 3 | -27 | -57 | -43 | 81 |
| Profit before tax | 804 | 437 | 1.505 | -2.221 | -376 |
| Tax | 216 | 125 | 392 | -588 | -23 |
| Net profit | 588 | 312 | 1.113 | -1.633 | -353 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 24.233 | 22.771 | 29.448 | 29.643 | 44.308 |
| Equity | 4.688 | 5.000 | 6.113 | 4.480 | 4.127 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 19.537 | 17.771 | 23.335 | 25.163 | 40.034 |
| Total debt | 19.537 | 17.771 | 23.335 | 25.163 | 40.034 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2015 | — | — |
NV Management | Management | 2007 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2004 | — | — | |
DN | Board of Directors | 2004 | — | — |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WPP Media Denmark A/S | Company | 100.0% | 100.0% | 2017 |
MEC DENMARK HOLDING A/S | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Bæk-Mikkelsen | Management | 0 companies |
| Niels Viby Mogensen | Management | 0 companies |
| Henrik Heller Abraham | Chief Executive Officer | 0 companies |
| Carsten Krogh | Chief Executive Officer | 0 companies |
| Jonas von Barnekow Benzon Hemmingsen | Chairman | 0 companies |
| Håkan Wallén | Board of Directors | 0 companies |
| Allan Petersen | Chairman | 0 companies |
| Jens Storkfelt | Chairman | 0 companies |
| Niclas Fröberg | Board of Directors | 0 companies |
| Claus Clausen | Board of Directors | 0 companies |
| Lars Johan Hedenslö | Chairman | 0 companies |
| David Ng | Board of Directors | 0 companies |
| Carsten Haagensen | Board of Directors | 0 companies |
| Lars Vendelbo Noe | Board of Directors | 0 companies |
| Paw Daniel Munoz Saxgren | Board of Directors | 0 companies |
| Martin Ove Rasmussen | Board of Directors | 0 companies |