| Revenue | DKK 3,3M | -17% |
| EBITDA | DKK 1,8M | -31% |
| Net profit | DKK 362K | -65% |
| Total assets | DKK 5,6M | -3% |
| Equity | DKK 3,6M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.942 | 2.830 | 2.428 | 2.416 | 1.896 | 1.951 | 2.226 | 2.090 | 2.428 | 2.994 | 3.958 | 3.952 | 3.262 |
| Staff expenses | -1.400 | -1.324 | -1.324 | -1.479 | -1.561 | -1.218 | -1.065 | -1.039 | -1.095 | -1.217 | -1.305 | -1.350 | -1.461 |
| EBITDA | 1.542 | 1.506 | 1.104 | 937 | 335 | 734 | 1.160 | 1.051 | 1.333 | 1.777 | 2.654 | 2.602 | 1.801 |
| Depreciation & amort. | 1.025 | -1.003 | -745 | -719 | -820 | -820 | -868 | -733 | -753 | -849 | -1.449 | -1.381 | -1.300 |
| EBIT | 517 | 503 | 359 | 218 | -485 | -86 | 292 | 318 | 580 | 927 | 1.205 | 1.221 | 501 |
| Net financials | -199 | -111 | -101 | -56 | -98 | -150 | -51 | -101 | -98 | -47 | 62 | 3 | 42 |
| Profit before tax | 318 | 392 | 258 | 162 | -101 | -134 | 242 | 218 | 482 | 880 | 1.267 | 1.224 | 544 |
| Tax | 84 | 103 | 62 | 20 | 82 | 52 | 24 | 24 | 110 | 195 | 276 | 201 | 182 |
| Net profit | 234 | 290 | 195 | 143 | -183 | -185 | 218 | 194 | 371 | 685 | 991 | 1.023 | 362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.515 | 4.680 | 4.065 | 4.433 | 4.974 | 4.642 | 4.315 | 4.676 | 4.722 | 5.094 | 5.406 | 5.779 | 5.597 |
| Equity | 1.363 | 1.413 | 1.447 | 1.590 | 1.407 | 1.222 | 1.439 | 1.633 | 2.004 | 2.689 | 3.080 | 3.654 | 3.566 |
| Long-term debt | 1.070 | 927 | 925 | 765 | 875 | 899 | 660 | 600 | 500 | 150 | 0 | 0 | 0 |
| Short-term debt | 1.728 | 2.088 | 1.450 | 1.838 | 2.535 | 2.416 | 2.086 | 2.268 | 2.001 | 1.925 | 1.951 | 1.878 | 1.735 |
| Total debt | 2.797 | 3.015 | 2.375 | 2.603 | 3.410 | 3.314 | 2.746 | 2.868 | 2.501 | 2.075 | 1.951 | 1.878 | 1.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM | Founder | 2006 | — | — |
KH Management | Management | 2006 | — | — |
JK Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
APRIL RECORDS ApS | Company | 33.3% | 33.3% | 2006 |
K. ERIKSEN HOLDING ApS | Company | 33.3% | 33.3% | 2006 |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| VOICES MUSIC & ENTERTAINMENT AS | Founder | 0 companies |
| Kenneth Harbo Eriksen | Management | 0 companies |
| Jan Kristian Schmidt | Management | 0 companies |
| Rolf Dag Bjørge Krogsvold | Chairman | 0 companies |
| Sveen Ketil | Chairman | 0 companies |