| Revenue | DKK 3,7M | -22% |
| EBITDA | DKK 879K | -60% |
| Net profit | DKK 690K | -60% |
| Total assets | DKK 1,7M | -50% |
| Equity | DKK 815K | -56% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.466 | 4.082 | 3.970 | 4.415 | 3.650 | 3.746 | 3.287 | 3.261 | 2.883 | 2.847 | 2.946 | 4.744 | 3.682 |
| Staff expenses | -2.343 | -2.468 | -2.576 | -2.304 | -2.304 | -2.408 | -2.409 | -2.402 | -2.212 | -1.743 | -2.155 | -2.531 | -2.803 |
| EBITDA | 1.123 | 1.332 | 984 | 2.110 | 1.345 | 1.338 | 878 | 858 | 671 | 1.105 | 792 | 2.213 | 879 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -12 | -12 | -12 | -12 | -6 | -0 | -0 | -0 |
| EBIT | 1.123 | 1.332 | 984 | 2.110 | 1.340 | 1.326 | 867 | 847 | 659 | 1.099 | 792 | 2.213 | 879 |
| Net financials | 62 | 74 | 63 | 64 | 47 | 42 | 60 | 40 | 6 | -9 | -7 | 11 | 12 |
| Profit before tax | 1.185 | 1.405 | 1.047 | 2.175 | 1.386 | 1.368 | 927 | 886 | 665 | 1.090 | 785 | 2.224 | 892 |
| Tax | 300 | 355 | 259 | 513 | 307 | 303 | 208 | 197 | 150 | 254 | 182 | 492 | 201 |
| Net profit | 884 | 1.051 | 788 | 1.661 | 1.079 | 1.065 | 720 | 690 | 515 | 836 | 603 | 1.732 | 690 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.820 | 2.010 | 1.718 | 2.623 | 2.293 | 2.036 | 1.621 | 1.576 | 1.740 | 1.778 | 1.623 | 3.410 | 1.721 |
| Equity | 1.021 | 1.187 | 925 | 1.798 | 1.217 | 1.204 | 859 | 829 | 654 | 961 | 728 | 1.857 | 815 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 79 | 49 | 0 | 0 |
| Short-term debt | 800 | 823 | 793 | 824 | 1.076 | 831 | 762 | 748 | 974 | 738 | 847 | 1.553 | 905 |
| Total debt | 800 | 823 | 793 | 824 | 1.076 | 831 | 762 | 748 | 1.086 | 816 | 896 | 1.553 | 905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2005 | — | — |
BW Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B HOLDING 2008 ApS | Company | 66.7% | 66.7% | 2022 |
MediaNord Medarbejder Holding ApS | Company | 20.0% | 20.0% | 2022 |
Goldmine ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Kjær Jensen | Management | 0 companies |
| Bernt Weibel | Management | 0 companies |