| Revenue | DKK 19,3M | -17% |
| EBITDA | DKK 6,8M | -21% |
| Net profit | DKK 6,5M | +560% |
| Total assets | DKK 45,7M | -1% |
| Equity | DKK 38,3M | +20% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59.315 | 29.364 | 28.084 | 12.290 | 26.332 | 19.943 | 21.357 | 26.478 | 19.838 | 31.424 | 36.478 | 32.932 | 27.771 | 23.403 | 19.309 |
| Staff expenses | -42.103 | -18.566 | -17.031 | -8.720 | -18.816 | -19.746 | -18.570 | -19.165 | -15.489 | -24.975 | -25.996 | -25.132 | -25.315 | -14.776 | -12.375 |
| EBITDA | 17.211 | 10.798 | 11.054 | 3.570 | 7.516 | 198 | 2.786 | 7.313 | 4.349 | 6.448 | 10.481 | 7.800 | 2.124 | 8.627 | 6.842 |
| Depreciation & amort. | -13.715 | -9.467 | -9.796 | -4.168 | -6.408 | -5.840 | -5.311 | -4.274 | -3.430 | -10.088 | -9.295 | -8.259 | -7.273 | -4.558 | -1.946 |
| EBIT | 3.497 | 1.330 | 1.258 | -598 | 1.108 | -5.643 | -2.525 | 3.040 | 919 | -3.640 | 1.186 | -458 | -5.149 | 4.069 | 4.896 |
| Net financials | -510 | -197 | -51 | -29 | -226 | -87 | -152 | -407 | -215 | -357 | -161 | 121 | 817 | 1.251 | 1.605 |
| Profit before tax | 2.987 | 1.133 | 1.206 | -627 | 882 | -5.730 | -2.677 | 2.633 | 705 | -3.997 | 1.025 | -338 | -4.332 | 5.320 | 6.501 |
| Tax | 809 | 199 | 434 | -169 | 229 | -1.297 | -617 | 462 | 158 | -778 | 230 | -63 | -950 | 4.335 | -0 |
| Net profit | 2.179 | 933 | 772 | -458 | 653 | -4.433 | -2.059 | 2.170 | 547 | -3.219 | 795 | -275 | -3.382 | 985 | 6.501 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.790 | 34.323 | 35.465 | 36.567 | 38.927 | 31.485 | 33.111 | 36.414 | 33.705 | 52.214 | 61.613 | 51.378 | 45.177 | 46.248 | 45.746 |
| Equity | 28.314 | 29.248 | 30.020 | 29.562 | 30.215 | 25.782 | 23.723 | 25.893 | 26.440 | 33.677 | 34.472 | 34.197 | 30.815 | 31.800 | 38.301 |
| Long-term debt | 2.550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.312 | 3.134 | 1.397 | 82 | 0 | 0 | 0 |
| Short-term debt | 10.925 | 5.075 | 5.445 | 7.005 | 8.712 | 5.703 | 9.389 | 10.521 | 4.953 | 15.403 | 25.744 | 17.099 | 14.363 | 14.448 | 7.445 |
| Total debt | 13.475 | 5.075 | 5.445 | 7.005 | 8.712 | 5.703 | 9.389 | 10.521 | 7.264 | 18.537 | 27.141 | 17.182 | 14.363 | 14.448 | 7.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TC Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
PS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
PA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2009 | |
Banijay Denmark A/S | Company | 100.0% | 100.0% | 2015 |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Borup Sørensen | Chief Executive Officer | 0 companies |
| Patrik Bauer | Chief Executive Officer | 0 companies |
| Pia Kielstrup | Chief Executive Officer | 0 companies |
| Thomas Christian Neye | Chief Executive Officer | 0 companies |
| Jon Plougmann | Chief Executive Officer | 0 companies |
| Peter Seehausen | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Pär Gustav Sundberg | Board of Directors | 0 companies |
| Rolf Michael Porseryd | Board of Directors | 0 companies |
| Daniel Philip O'Brien | Board of Directors | 0 companies |
| Merete Mortensen Haystrup | Board of Directors | 0 companies |
| Per Robert Elfstrand | Chairman | 0 companies |
| Martin Churm | Board of Directors | 0 companies |
| Dean Naccarato | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Gerald Delon | Board of Directors | 0 companies |
| Mats Göran Alders | Board of Directors | 0 companies |
| Morten Aass | Chairman | 0 companies |
| José Domingos Martins Teixeira | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Elisabeth Murdoch | Board of Directors | 0 companies |
| Gary Russell Carter | Chairman | 0 companies |
| Alexandra Rose Mahon | Board of Directors | 0 companies |
| Kevin Michael Rabbitt | Chairman | 0 companies |
| Mats Göran Alders | Chairman | 0 companies |
| Christian With | Board of Directors | 0 companies |
| Mats Olov Dahlström | Chairman | 0 companies |
| Ingrid Victoria Louise Kjellberg | Board of Directors | 0 companies |
| Paul Henriksen | Board of Directors | 0 companies |
| Timothy James Lucas Robinson | Board of Directors | 0 companies |
| Lise Heidal | Board of Directors | 0 companies |
| Bertil Rosenlund | Board of Directors | 0 companies |
| Michael Robert Werteen | Chairman | 0 companies |
| Hans Christer Pålsson | Board of Directors | 0 companies |
| Lars Mathias Hasselrot | Board of Directors | 0 companies |
| Pia Walther | Board of Directors | 0 companies |
| Bertil Rosenlund | Chairman | 0 companies |
| Siebren Marten de Boer | Chairman | 0 companies |