| Revenue | DKK 487K | +6% |
| EBITDA | DKK 2K | -87% |
| Net profit | DKK -47K | -101% |
| Total assets | DKK 1,2M | -8% |
| Equity | DKK 1,2M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11.250 | 29.011 | 27.695 | 26.353 | 19.580 | 3.848 | 2.121 | 904 | 644 | 283 | 209 | 329 | 461 | 487 |
| Staff expenses | -29.720 | -25.331 | -27.115 | -25.554 | -16.866 | -1.601 | -4.370 | -1.745 | -2.494 | -2.904 | -0 | -0 | -0 | -0 |
| EBITDA | 10.060 | 3.680 | 580 | 799 | -5.116 | 95 | -3.818 | 139 | 135 | 111 | 45 | 184 | 15 | 2 |
| Depreciation & amort. | -513 | -243 | -224 | -149 | -95 | -67 | -4 | -9 | -10 | -10 | -3 | -0 | -0 | -0 |
| EBIT | 9.547 | 3.437 | 356 | 650 | -5.211 | 28 | -3.822 | 130 | 125 | 101 | 42 | 184 | 15 | 2 |
| Net financials | 281 | -34 | 239 | 244 | 2.201 | 95 | 601 | 120 | 50 | 16.280 | 13 | 77 | 5.244 | -49 |
| Profit before tax | 9.828 | 3.403 | 595 | 894 | -3.010 | 123 | -3.221 | 250 | 175 | 16.381 | 55 | 261 | 5.259 | -47 |
| Tax | 2.474 | 852 | 170 | 242 | -1.240 | 1 | -135 | 124 | 50 | 5 | 5 | 4 | 2 | -0 |
| Net profit | 7.354 | 2.551 | 425 | 652 | -1.770 | 122 | -3.086 | 126 | 125 | 16.376 | 50 | 257 | 5.257 | -47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.651 | 13.986 | 13.942 | 12.281 | 7.233 | 5.805 | 3.094 | 1.072 | 1.374 | 1.285 | 1.403 | 1.431 | 1.333 | 1.228 |
| Equity | 7.917 | 10.074 | 8.367 | 9.019 | 6.449 | 4.290 | 1.204 | 630 | 730 | 960 | 1.010 | 1.267 | 1.269 | 1.222 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.734 | 3.912 | 5.575 | 3.262 | 784 | 1.515 | 1.890 | 442 | 644 | 325 | 393 | 164 | 64 | 6 |
| Total debt | 9.734 | 3.912 | 5.575 | 3.262 | 784 | 1.515 | 1.890 | 442 | 644 | 325 | 393 | 164 | 64 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Unofficial title | Unofficial title | 2011 | — | — |
SL Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUNSTONE LSV PARTNERS & CO. HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
SUNSTONE TV PARTNERS & CO. HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
SUNSTONE LSV PARTNERS HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
SUNSTONE TV PARTNERS HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| James Peter Arthur Benson | Unofficial title | 0 companies |
| Søren Lemonius | Chief Executive Officer | 0 companies |
| Søren Sten Christensen | Board of Directors | 0 companies |
| Eric Alan Rapp | Board of Directors | 0 companies |
| Merete Lundbye Møller | Chairman | 0 companies |
| Jørgen Smidt | Board of Directors | 0 companies |
| James Peter Arthur Benson | Chairman | 0 companies |
| Jimmy Fussing Nielsen | Board of Directors | 0 companies |
| Maximilian Wilfried Georg Jochen Niederhofer | Board of Directors | 0 companies |
| Nikolaj Nyholm | Board of Directors | 0 companies |
| Christian Lindegaard Jepsen | Board of Directors | 0 companies |
| Sten Verland | Board of Directors | 0 companies |
| Andreas Rutger Segerros | Board of Directors | 0 companies |
| Claus Asbjørn Andersson | Board of Directors | 0 companies |