| Revenue | DKK 2,6M | -331% |
| EBITDA | DKK 832K | +130% |
| Net profit | DKK 654K | -44% |
| Total assets | DKK 1,2M | -98% |
| Equity | DKK 1,2M | -98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.802 | 4.368 | 4.491 | 5.093 | 4.131 | 4.346 | 13.352 | 9.910 | 5.418 | 12.103 | 12.048 | 6.575 | -1.140 | 2.639 |
| Staff expenses | -6.983 | -281 | -35 | -506 | -407 | -232 | -5.490 | -3.883 | -2.767 | -6.555 | -5.986 | -2.761 | -1.637 | -1.806 |
| EBITDA | 7.819 | 4.087 | 4.455 | 4.557 | 3.724 | 4.114 | 7.861 | 6.026 | 2.650 | 5.549 | 6.062 | 3.813 | -2.777 | 832 |
| Depreciation & amort. | 67 | -79 | -165 | -95 | -136 | -145 | -113 | -96 | -77 | -22 | -45 | -46 | -31 | -0 |
| EBIT | 7.752 | 4.008 | 4.290 | 4.462 | 3.588 | 3.969 | 7.748 | 5.931 | 2.573 | 5.527 | 6.017 | 3.767 | -2.807 | 832 |
| Net financials | 85 | 14 | 132 | 421 | 967 | 696 | 920 | 1.041 | 1.196 | 1.283 | 1.612 | 3.652 | 4.296 | 0 |
| Profit before tax | 7.862 | 4.022 | 4.422 | 4.883 | 4.555 | 4.666 | 8.669 | 6.972 | 3.769 | 6.809 | 7.629 | 7.420 | 1.488 | 832 |
| Tax | 1.974 | 1.006 | 1.058 | 1.148 | 910 | 1.026 | 1.908 | 1.534 | 829 | 1.498 | 1.678 | 1.632 | 327 | 178 |
| Net profit | 5.863 | 3.016 | 3.363 | 3.734 | 3.645 | 3.640 | 6.761 | 5.438 | 2.940 | 5.311 | 5.951 | 5.788 | 1.161 | 654 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.694 | 19.511 | 20.649 | 23.561 | 26.501 | 32.486 | 45.228 | 45.687 | 48.891 | 57.727 | 61.356 | 63.077 | 62.754 | 1.246 |
| Equity | 12.108 | 14.627 | 17.991 | 21.725 | 25.370 | 29.009 | 35.771 | 41.209 | 44.149 | 49.460 | 55.411 | 61.199 | 62.360 | 1.156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.539 | 4.846 | 2.637 | 1.828 | 1.096 | 3.477 | 9.458 | 4.478 | 4.743 | 8.267 | 5.944 | 1.878 | 394 | 91 |
| Total debt | 4.539 | 4.846 | 2.637 | 1.828 | 1.096 | 3.477 | 9.458 | 4.478 | 4.743 | 8.267 | 5.944 | 1.878 | 394 | 91 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2007 | — | — |
CD Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRES ApS | Company | 100.0% | 100.0% | 2024 |
Banijay Denmark ApS | Company | 50.0% | 50.0% | 2012 |
| Individual | 50.0% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Damgaard Pedersen | Management | 0 companies |
| Chris Didrik Nørgaard | Chief Executive Officer | 0 companies |
| Omar Ahmad Marzouk | Board of Directors | 0 companies |
| Jacob Houlind | Chairman | 0 companies |
| Karoline Briand Spodsberg | Board of Directors | 0 companies |
| Peter Skousen Hansen | Board of Directors | 0 companies |