| Revenue | DKK -31K | +11% |
| EBITDA | DKK -31K | -11% |
| Net profit | DKK -51K | -109% |
| Total assets | DKK 9,4M | +32% |
| Equity | DKK 2,6M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -187 | -57 | -39 | -92 | -41 | -27 | -31 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -187 | -57 | -39 | -92 | -41 | -27 | -31 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -187 | -57 | -39 | -92 | -41 | -27 | -31 |
| Net financials | 38 | 3.495 | 209 | -509 | -154 | 720 | -63 |
| Profit before tax | -149 | 3.438 | 170 | -601 | -194 | 693 | -93 |
| Tax | 52 | 63 | 79 | -0 | -19 | 134 | -43 |
| Net profit | -201 | 3.375 | 91 | -601 | -175 | 558 | -51 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 6.695 | 6.732 | 6.976 | 6.451 | 6.346 | 7.109 | 9.364 |
| Equity | -594 | 2.782 | 2.873 | 2.271 | 2.097 | 2.655 | 2.604 |
| Long-term debt | 3.711 | 3.825 | 3.773 | 4.118 | 3.659 | 3.709 | 0 |
| Short-term debt | 78 | 126 | 331 | 61 | 590 | 611 | 6.760 |
| Total debt | 3.789 | 3.950 | 4.104 | 4.179 | 4.250 | 4.319 | 6.760 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2008 | — | — |
PA Management | Management | 2006 | — | — |
JJ Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fox1 Aps | Company | 100.0% | 100.0% | 2016 |
L. FOGHSGAARD INTERNATIONAL A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ivar Malte Foghsgaard | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jan Joensen | Management | 0 companies |
| Lars Foghsgaard | Chairman | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Frantz Sigersted-Rasmussen | Board of Directors | 0 companies |
| Jette Bang Støvring | Board of Directors | 0 companies |
| Johan Caspar Foghsgaard | Board of Directors | 0 companies |