| Revenue | DKK 1,5M | +32% |
| EBITDA | DKK -107K | +77% |
| Net profit | DKK 129K | +136% |
| Total assets | DKK 521K | -21% |
| Equity | DKK -42K | +76% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.018 | 1.075 | 1.026 | 826 | 1.117 | 1.043 | 1.476 | 910 | 1.273 | 1.299 | 3.156 | 1.136 | 1.504 |
| Staff expenses | -774 | -579 | -688 | -705 | -890 | -1.059 | -1.233 | -1.245 | -1.356 | -1.119 | -2.643 | -1.596 | -1.611 |
| EBITDA | 244 | 496 | 338 | 121 | 227 | -16 | 243 | -335 | -83 | 179 | -547 | -460 | -107 |
| Depreciation & amort. | 35 | 31 | 12 | -8 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 209 | 465 | 326 | 113 | 209 | -16 | 243 | -335 | -83 | 179 | -547 | -460 | -107 |
| Net financials | -46 | -21 | -12 | -6 | -5 | -2 | -14 | -10 | -10 | -14 | -23 | 2 | 276 |
| Profit before tax | 163 | 444 | 314 | 107 | 204 | -18 | 229 | -345 | -93 | 165 | -569 | -459 | 169 |
| Tax | 41 | 112 | 80 | 25 | 43 | -4 | 50 | -71 | -25 | 41 | -50 | -104 | 40 |
| Net profit | 122 | 332 | 234 | 82 | 161 | -14 | 179 | -274 | -68 | 124 | -519 | -355 | 129 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 452 | 495 | 500 | 758 | 658 | 1.112 | 820 | 896 | 759 | 948 | 663 | 521 |
| Equity | -552 | -218 | 16 | 98 | 257 | 243 | 422 | 148 | 80 | 203 | 184 | -171 | -42 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.118 | 670 | 479 | 402 | 501 | 415 | 690 | 672 | 816 | 556 | 764 | 834 | 563 |
| Total debt | 1.118 | 670 | 479 | 402 | 501 | 415 | 690 | 672 | 816 | 556 | 764 | 834 | 563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JH Management | Management | 2021 | — | — |
JL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thomas Bense Holding ApS | Company | 50.0% | 50.0% | 2024 |
Explore Media ApS | Company | 33.3% | 33.3% | 2024 |
| Individual | 50.0% | 50.0% | 2021 | |
JR HOLDINGS ApS | Company | 10.0% | 10.0% | 2009 |
| Individual | 10.0% | 10.0% | 2021 | |
GRODT Capital ApS | Company | 33.3% | 33.3% | 2021 |
| Individual | 10.0% | 10.0% | 2021 | |
A-star Holding A/S | Company | 50.0% | 50.0% | 2021 |
Tokerød Kapital ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 10.0% | 10.0% | 2009 | |
Astralis Management ApS | Company | 50.0% | 50.0% | 2024 |
DANIEL JUHL HOLDING ApS | Company | 10.0% | 10.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Bense | Chief Executive Officer | 0 companies |
| Jakob Hansen | Management | 0 companies |
| Jakob Lund Kristensen | Management | 0 companies |
| Daniel Juhl Mogensen | Board of Directors | 0 companies |
| Harald Reedtz Tokerød | Chairman | 0 companies |
| Mike Secher Dalsgaard Nielsen | Board of Directors | 0 companies |
| Mark Fjeldal Dalsgaard Nielsen | Board of Directors | 0 companies |
| Tim Frank Andersen | Board of Directors | 0 companies |
| Anders Hørsholt | Chairman | 0 companies |