| Revenue | DKK 462K | -39% |
| EBITDA | DKK 462K | +2% |
| Net profit | DKK 125K | -80% |
| Total assets | DKK 15,1M | +0% |
| Equity | DKK 6,8M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 458 | 3.482 | 558 | — | — | -176 | 2.424 | 243 | 405 | 1.141 | 1.374 | 280 | 752 | 462 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 404 | 3.482 | 558 | 386 | 308 | -176 | 2.424 | 243 | 405 | 1.141 | 1.374 | 145 | 452 | 462 |
| Depreciation & amort. | -117 | -0 | -0 | -0 | -0 | -15 | -15 | -15 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 287 | 3.482 | 558 | 386 | 308 | -191 | 2.409 | 228 | 405 | 1.141 | 1.374 | 145 | 452 | 462 |
| Net financials | -332 | -1.164 | -383 | -353 | -56 | -163 | 496 | -104 | -6.991 | -133 | -160 | 794 | 40 | -258 |
| Profit before tax | -26 | 2.721 | 175 | 33 | 252 | -354 | 2.905 | 123 | -3.219 | 1.009 | 1.214 | 938 | 492 | 204 |
| Tax | 10 | 587 | 38 | -17 | 56 | -77 | 639 | 27 | -569 | 222 | 510 | 162 | -124 | 79 |
| Net profit | -35 | 2.134 | 136 | 50 | 197 | -277 | 2.266 | 96 | -2.650 | 787 | 704 | 776 | 616 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.275 | 10.032 | 10.049 | 11.913 | 12.690 | 12.502 | 14.837 | 15.607 | 12.494 | 13.972 | 14.823 | 14.878 | 15.119 | 15.087 |
| Equity | 1.873 | 4.007 | 4.143 | 4.193 | 4.390 | 4.113 | 6.379 | 6.475 | 3.824 | 4.611 | 5.315 | 6.091 | 6.708 | 6.833 |
| Long-term debt | 3.299 | 3.299 | 3.299 | 5.049 | 5.541 | 5.992 | 5.663 | 5.277 | 5.055 | 5.663 | 5.359 | 4.970 | 4.777 | 4.581 |
| Short-term debt | 2.041 | 2.078 | 1.920 | 2.001 | 2.034 | 1.749 | 1.509 | 2.541 | 2.868 | 2.730 | 2.671 | 2.176 | 2.119 | 2.078 |
| Total debt | 5.340 | 5.377 | 5.219 | 7.051 | 7.575 | 7.740 | 7.171 | 7.818 | 7.924 | 8.393 | 8.030 | 7.146 | 6.896 | 6.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AD Management | Management | 2006 | — | — |
TK Management | Management | 2022 | — | — |
PB Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PECUNIA MIIM ANPARTSSELSKAB | Company | 50.0% | 50.0% | 2025 |
Toolbox DA Holding ApS | Company | 33.3% | 33.3% | 2025 |
EMPORIUM 1 ApS | Company | 50.0% | 50.0% | 2025 |
Star Box Holding A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Antony David Powell | Management | 0 companies |
| Troels Knut Rørbæk Askerud | Management | 0 companies |
| Per Bergmann | Management | 0 companies |
| Andrzej Cichanowicz | Board of Directors | 0 companies |
| Pia Charlotte Fisker | Board of Directors | 0 companies |
| Jens Bille | Board of Directors | 0 companies |
| Byron Matthew Mildwater Thomas | Board of Directors | 0 companies |
| Thomas Jul Skovby | Chairman | 0 companies |