| Revenue | DKK 90M | +13% |
| EBITDA | DKK 12,4M | +9% |
| Net profit | DKK 9M | +11% |
| Total assets | DKK 74,1M | +9% |
| Equity | DKK 13,6M | +28% |
| Employees | 150 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.646 | 4.255 | 5.967 | 23.539 | 30.972 | 36.861 | 51.077 | 82.938 | 68.226 | 70.757 | 79.162 | 79.669 | 79.668 | 89.974 |
| Staff expenses | -0 | -0 | -0 | -21.080 | -27.787 | -35.183 | -44.788 | -54.414 | -56.247 | -56.370 | -62.478 | -66.151 | -68.325 | -77.623 |
| EBITDA | 735 | 690 | 773 | 2.459 | 2.648 | 1.678 | 6.288 | 3.678 | 11.979 | 14.242 | 16.681 | 13.518 | 11.343 | 12.351 |
| Depreciation & amort. | -0 | -0 | -0 | -1.125 | -856 | -249 | -443 | -1.229 | -2.332 | -1.981 | -2.174 | -2.277 | -2.017 | -1.857 |
| EBIT | 735 | 690 | 773 | 1.334 | 1.792 | 1.428 | 5.846 | 2.449 | 9.647 | 12.262 | 14.507 | 11.241 | 9.326 | 10.494 |
| Net financials | -67 | -52 | -7 | -39 | -77 | 446 | 679 | 735 | 537 | 248 | 516 | 808 | 986 | 991 |
| Profit before tax | 668 | 638 | 766 | 1.296 | 1.715 | 1.874 | 6.524 | 3.184 | 10.184 | 12.509 | 15.023 | 12.049 | 10.312 | 11.485 |
| Tax | 172 | 226 | 151 | 291 | 389 | 424 | 1.440 | 702 | 2.249 | 2.756 | 3.308 | 2.654 | 2.272 | 2.530 |
| Net profit | 496 | 412 | 615 | 1.004 | 1.326 | 1.450 | 5.084 | 2.483 | 7.935 | 9.753 | 11.715 | 9.395 | 8.040 | 8.955 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.660 | 4.819 | 5.699 | 9.626 | 27.678 | 38.843 | 43.303 | 57.169 | 73.262 | 69.304 | 76.700 | 67.526 | 67.686 | 74.094 |
| Equity | 705 | 717 | 833 | 1.237 | 2.563 | 4.013 | 8.097 | 4.483 | 9.935 | 12.042 | 14.757 | 13.152 | 10.691 | 13.646 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.037 | 0 | 0 | 0 | 4.873 | 0 | 99 | 75 | 0 | 0 |
| Short-term debt | 3.782 | 3.760 | 4.532 | 8.162 | 24.078 | 34.820 | 35.057 | 52.635 | 58.286 | 57.254 | 61.838 | 54.116 | 56.265 | 59.537 |
| Total debt | 3.782 | 3.760 | 4.532 | 8.162 | 25.115 | 34.820 | 35.057 | 52.635 | 63.159 | 57.254 | 61.937 | 54.191 | 56.265 | 59.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2017 | — | — |
RV Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RN Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alrow Media ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Per Mikael Jensen | Management | 0 companies |
| Rune Vinther Bahl Jensen | Chief Executive Officer | 0 companies |
| Christoph Nørgaard-Salomonsen | Chief Executive Officer | 0 companies |
| Anne Marie Kindberg | Chief Executive Officer | 0 companies |
| Rasmus Nielsen | Management | 0 companies |