| Revenue | DKK 966K | +15% |
| EBITDA | DKK 140K | +164% |
| Net profit | DKK 76K | +142% |
| Total assets | DKK 487K | -21% |
| Equity | DKK -31K | +71% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.119 | -3.022 | 5.065 | 1.614 | 541 | 1.314 | 1.009 | 946 | 1.100 | 841 | 966 |
| Staff expenses | -3.431 | -3.297 | -5.002 | -2.333 | -488 | -1.043 | -855 | -924 | -998 | -1.057 | -827 |
| EBITDA | 688 | 311 | 63 | -718 | 53 | 270 | 154 | 22 | 102 | -216 | 140 |
| Depreciation & amort. | 14 | -18 | -30 | -30 | -10 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 673 | 293 | 33 | -748 | 43 | 249 | 154 | 22 | 102 | -216 | 140 |
| Net financials | -9 | -2 | -23 | -13 | -29 | -30 | -30 | -2 | -15 | -13 | -23 |
| Profit before tax | 664 | 294 | 10 | -761 | 14 | 218 | 124 | 20 | 86 | -229 | 116 |
| Tax | 182 | 55 | 26 | -159 | 10 | 58 | 44 | 17 | 27 | -48 | 40 |
| Net profit | 482 | 239 | -17 | -603 | 4 | 160 | 81 | 3 | 60 | -182 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.216 | 1.232 | 1.371 | 1.614 | 388 | 420 | 419 | 373 | 804 | 614 | 487 |
| Equity | 607 | 114 | 369 | -234 | -230 | -69 | 11 | 15 | 74 | -108 | -31 |
| Long-term debt | 190 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.413 | -1.346 | 1.002 | 1.847 | 617 | 489 | 408 | 358 | 730 | 721 | 519 |
| Total debt | 1.603 | -1.346 | 1.002 | 1.847 | 617 | 489 | 408 | 358 | 730 | 721 | 519 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Unofficial title | Unofficial title | 2023 | — | — |
SK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
KYLLEBAEK CONSULTS ApS | Company | 100.0% | 100.0% | 2021 |
MEDIA KØBENHAVN A/S | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Bigaard | Unofficial title | 0 companies |
| Søren Kyllebæk | Management | 0 companies |
| Ove Grønnevik | Chairman | 0 companies |
| Hans Kristen Mørch Gundesen | Chairman | 0 companies |
| Joachim Frederik Rosenstand | Chairman | 0 companies |