| Revenue | DKK 868K | -22% |
| EBITDA | DKK 76K | -52% |
| Net profit | DKK 39K | -73% |
| Total assets | DKK 575K | +64% |
| Equity | DKK 102K | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.450 | 2.255 | 2.058 | 1.440 | 642 | 1.228 | 805 | 536 | 1.029 | 1.488 | 378 | 1.111 | 868 |
| Staff expenses | -2.267 | -1.852 | -2.256 | -1.672 | -666 | -738 | -564 | -699 | -755 | -826 | -533 | -954 | -792 |
| EBITDA | 183 | 404 | -198 | -232 | -24 | 490 | 241 | -163 | 274 | 662 | -247 | 157 | 76 |
| Depreciation & amort. | -89 | -136 | -112 | 62 | 13 | -9 | -1 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 94 | 267 | -310 | -294 | -38 | 481 | 240 | -165 | 274 | 662 | -247 | 157 | 76 |
| Net financials | -34 | -44 | -32 | -30 | -20 | -18 | -4 | -0 | -2 | -6 | -7 | -8 | -17 |
| Profit before tax | 60 | 223 | -343 | -324 | -57 | 463 | 236 | -165 | 271 | 656 | -254 | 149 | 59 |
| Tax | 27 | 65 | -73 | -62 | -4 | 107 | 57 | -28 | 66 | 150 | -0 | 2 | 20 |
| Net profit | 33 | 158 | -269 | -262 | -53 | 356 | 179 | -137 | 205 | 506 | -254 | 147 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 833 | 905 | 588 | 476 | 1.364 | 638 | 920 | 291 | 739 | 1.025 | 470 | 351 | 575 |
| Equity | 75 | 233 | -133 | -395 | -448 | -92 | 87 | -50 | 155 | 546 | -214 | 63 | 102 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 711 | 646 | 721 | 871 | 1.812 | 730 | 833 | 341 | 584 | 479 | 683 | 289 | 473 |
| Total debt | 711 | 646 | 721 | 871 | 1.812 | 730 | 833 | 341 | 584 | 479 | 683 | 289 | 473 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIND Film & Creative Services ApS | Company | 50.0% | 50.0% | 2023 |
BARDRUM HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Moland Film Company A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Bardrum-Larsen | Management | 0 companies |