| Revenue | DKK 2,8M | -16% |
| EBITDA | DKK -226K | +74% |
| Net profit | DKK -189K | +89% |
| Total assets | DKK 852K | -43% |
| Equity | DKK 269K | -41% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 875 | 482 | 854 | — | 1.468 | 5.905 | 5.372 | 4.656 | 7.787 | 3.770 | 2.729 | 3.294 | 2.782 |
| Staff expenses | -1.937 | -1.456 | -1.390 | -1.061 | -1.957 | -3.711 | -4.391 | -4.645 | -4.621 | -3.849 | -4.963 | -4.180 | -3.008 |
| EBITDA | -1.062 | -974 | -536 | 59 | -1.038 | 935 | 981 | 11 | 3.165 | -79 | -2.234 | -886 | -226 |
| Depreciation & amort. | -61 | -6 | -0 | -0 | -1 | -97 | -138 | -138 | -42 | -37 | -67 | -33 | -0 |
| EBIT | -1.123 | -980 | -536 | 59 | -1.039 | 838 | 843 | -127 | 3.123 | -116 | -2.300 | -919 | -226 |
| Net financials | -195 | -12 | -37 | -72 | -56 | -36 | 240 | 39 | -151 | 163 | -28 | -461 | 33 |
| Profit before tax | -1.318 | -991 | -573 | -13 | -1.094 | 802 | 1.082 | -87 | 2.972 | 47 | -2.328 | -1.381 | -193 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -1.324 | 525 | 126 | 16 | 387 | 269 | -4 |
| Net profit | -1.318 | -991 | -573 | -13 | -1.094 | 802 | 2.406 | -613 | 2.846 | 30 | -2.715 | -1.650 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.542 | 2.978 | 503 | 469 | 1.298 | 6.179 | 15.889 | 10.331 | 10.862 | 6.833 | 4.665 | 1.490 | 852 |
| Equity | -287 | -1.278 | -1.851 | -1.864 | -958 | 1.343 | 3.749 | 2.247 | 5.092 | 3.222 | 508 | 458 | 269 |
| Long-term debt | 0 | 0 | 0 | 1.965 | 320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.829 | 4.256 | 2.354 | 368 | 1.936 | 4.836 | 12.140 | 8.084 | 5.770 | 3.610 | 4.157 | 1.032 | 583 |
| Total debt | 3.829 | 4.256 | 2.354 | 2.332 | 2.256 | 4.836 | 12.140 | 8.084 | 5.770 | 3.610 | 4.157 | 1.032 | 583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TV Management | Management | 2017 | — | — |
CF Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Kristian Olsen | Chief Executive Officer | 0 companies |
| Thomas Vestergaard | Management | 0 companies |
| Carsten Fruergaard Andersen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Helle Lorenzen | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Eskil Ødegaard | Board of Directors | 0 companies |
| Marcus Aleksander Ekman | Board of Directors | 0 companies |
| Thomas-Peder Jensen | Board of Directors | 0 companies |
| Jon Edvard Sundnes | Chairman | 0 companies |
| Eskil Ødegaard | Chairman | 0 companies |