| Revenue | DKK 3,3M | +3% |
| EBITDA | DKK 821K | -17% |
| Net profit | DKK 620K | -19% |
| Total assets | DKK 2,8M | -1% |
| Equity | DKK 1,4M | -6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.086 | 7.629 | 6.366 | 6.839 | 6.315 | 3.952 | 4.753 | 4.583 | 5.169 | 3.232 | 3.936 | 3.215 | 3.326 |
| Staff expenses | -5.091 | -6.882 | -5.545 | -5.648 | -5.819 | -4.720 | -5.255 | -3.722 | -2.823 | -2.653 | -2.632 | -2.229 | -2.505 |
| EBITDA | 1.196 | 748 | 821 | 1.191 | 496 | -768 | -501 | 861 | 2.346 | 579 | 1.304 | 986 | 821 |
| Depreciation & amort. | 601 | -230 | 188 | -57 | -33 | -25 | -20 | -38 | -42 | -41 | -38 | -24 | -0 |
| EBIT | 596 | 518 | 633 | 1.134 | 463 | -793 | -522 | 823 | 2.303 | 537 | 1.266 | 962 | 821 |
| Net financials | -89 | -83 | -182 | -65 | 1 | -49 | -70 | 414 | -43 | -57 | -59 | -8 | -23 |
| Profit before tax | 506 | 435 | 451 | 1.069 | 464 | -842 | -592 | 1.237 | 2.260 | 481 | 1.207 | 978 | 798 |
| Tax | 133 | 113 | 123 | 260 | 115 | -175 | -122 | 276 | 501 | 111 | 271 | 218 | 178 |
| Net profit | 374 | 322 | 328 | 809 | 348 | -667 | -470 | 962 | 1.759 | 369 | 936 | 761 | 620 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.922 | 3.782 | 3.223 | 4.435 | 4.155 | 3.426 | 2.574 | 2.600 | 5.233 | 5.421 | 3.832 | 2.878 | 2.846 |
| Equity | 68 | 324 | 652 | 1.461 | 1.809 | 1.142 | 672 | 1.633 | 3.392 | 1.261 | 2.198 | 1.458 | 1.378 |
| Long-term debt | 1.549 | 1.540 | 0 | 0 | 0 | 0 | 0 | 275 | 170 | 172 | 176 | 0 | 0 |
| Short-term debt | 1.305 | 1.881 | 2.559 | 2.963 | 2.346 | 2.284 | 1.902 | 691 | 1.671 | 3.925 | 1.372 | 1.357 | 1.459 |
| Total debt | 2.854 | 3.421 | 2.559 | 2.963 | 2.346 | 2.284 | 1.902 | 966 | 1.841 | 4.097 | 1.549 | 1.357 | 1.459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2011 | — | — |
LW Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MG Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOMMUNIKATIONSGRUPPEN A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 25.0% | 25.0% | 2014 | |
CHRISTIAN GRØNNING HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Buchholtz Christiansen | Management | 0 companies |
| Lisbeth Wirgowitsch | Chief Executive Officer | 0 companies |
| Christian Ejvin Hjorth-Andersen | Chief Executive Officer | 0 companies |
| Morten Grøn | Management | 0 companies |
| Jens Frederik Kofoed | Chairman | 0 companies |
| Maria-Bettina Steen Gholykhani-Farahani | Board of Directors | 0 companies |
| Pia Huusfelt | Board of Directors | 0 companies |
| Charlotte Anna Maria Erkhammer | Chairman | 0 companies |
| Christian Grønning | Board of Directors | 0 companies |
| Marianne Holmquist Lund | Board of Directors | 0 companies |
| Alexander Dupuy Wirgowitsch | Board of Directors | 0 companies |
| Ann Dorthe Koch | Chairman | 0 companies |
| Simon Evers Haurholm Hjelmborg | Deputy Chairman | 0 companies |
| Helle Skov | Chairman | 0 companies |
| Lisbeth Nedergaard | Board of Directors | 0 companies |
| Henning Christophersen | Chairman | 0 companies |
| Jørgen Lund Lavesen | Board of Directors | 0 companies |
| Karsten Pedersen | Chairman | 0 companies |
| Jens Price Wolf | Board of Directors | 0 companies |
| Jacob Gammelgaard Schou | Board of Directors | 0 companies |