| Revenue | DKK 5,3M | -6% |
| EBITDA | DKK 551K | -4% |
| Net profit | DKK 347K | -14% |
| Total assets | DKK 2,7M | -4% |
| Equity | DKK 1,3M | +37% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.175 | 8.842 | 8.136 | 7.300 | 7.053 | 7.637 | 8.725 | 6.723 | 7.331 | 6.064 | 7.264 | 5.620 | 5.291 |
| Staff expenses | -8.947 | -8.787 | -7.938 | -6.373 | -5.948 | -6.159 | -6.714 | -6.739 | -5.826 | -6.630 | -5.299 | -5.044 | -4.740 |
| EBITDA | 228 | 55 | 198 | 928 | 1.105 | 1.478 | 2.011 | -16 | 1.505 | -1.162 | 1.965 | 576 | 551 |
| Depreciation & amort. | -104 | -100 | -113 | -87 | -40 | -13 | -21 | -21 | -28 | -15 | -15 | -1 | -0 |
| EBIT | 124 | -45 | 85 | 841 | 1.064 | 1.465 | 1.990 | -36 | 1.477 | -1.177 | 1.950 | 575 | 551 |
| Net financials | -17 | -46 | -152 | -53 | -101 | -185 | -51 | -43 | -14 | 12 | 268 | -41 | -106 |
| Profit before tax | 107 | -92 | -66 | 788 | 964 | 1.279 | 1.939 | 2 | 1.463 | -1.164 | 2.218 | 534 | 445 |
| Tax | 34 | 28 | -38 | 277 | 153 | 300 | 413 | -0 | -0 | -252 | 490 | 129 | 98 |
| Net profit | 74 | -120 | -28 | 511 | 811 | 980 | 1.526 | 1 | 1.137 | -913 | 1.729 | 406 | 347 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.564 | 2.975 | 3.776 | 3.989 | 4.043 | 6.326 | 4.826 | 3.249 | 5.918 | 4.452 | 5.351 | 2.836 | 2.720 |
| Equity | 1.905 | 1.785 | 1.757 | 2.267 | 3.078 | 2.558 | 3.084 | 2.085 | 3.222 | 2.310 | 4.038 | 944 | 1.292 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 249 | 254 | 263 | 271 |
| Short-term debt | 1.659 | 1.191 | 2.020 | 1.721 | 964 | 3.768 | 1.742 | 1.164 | 2.696 | 1.893 | 1.058 | 1.629 | 1.157 |
| Total debt | 1.659 | 1.191 | 2.020 | 1.721 | 964 | 3.768 | 1.742 | 1.164 | 2.696 | 2.142 | 1.312 | 1.892 | 1.428 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2007 | — | — | |
MR Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BROS. PUBLISHING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Bigler & Kallesøe | Audit | 0 companies |
| Morten Reichel | Management | 0 companies |
| Claus Reichel | Chairman | 0 companies |
| Michael Wulff Kanstrup | Board of Directors | 0 companies |