| Revenue | DKK -938K | -590% |
| EBITDA | DKK -938K | +80% |
| Net profit | DKK -716K | +86% |
| Total assets | DKK 4,6M | -24% |
| Equity | DKK 2,6M | +104% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | -1.330 | -9.752 | 191 | -938 |
| Staff expenses | -5.697 | -5.142 | -4.855 | -0 |
| EBITDA | -7.027 | -14.894 | -4.664 | -938 |
| Depreciation & amort. | 1.357 | -713 | -56 | -0 |
| EBIT | -8.384 | -15.607 | -4.720 | -938 |
| Net financials | -1.999 | -2.123 | -1.945 | -9 |
| Profit before tax | -10.383 | -17.730 | -6.665 | -947 |
| Tax | -2.596 | -4.385 | -1.641 | -231 |
| Net profit | -7.787 | -13.345 | -5.023 | -716 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 31.658 | 7.028 | 6.044 | 4.579 |
| Equity | -55.461 | -68.806 | -73.830 | 2.626 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 87.120 | 75.834 | 79.874 | 1.954 |
| Total debt | 87.120 | 75.834 | 79.874 | 1.954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Management | Management | 2015 | — | — |
JW Management | Management | 2012 | — | — |
FN Management | Management | 2009 | — | — |
EH Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DISCOVERY Networks Denmark Holding ApS | Company | 100.0% | 100.0% | 2008 |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Stuhr | Management | 0 companies |
| James William Receveur | Management | 0 companies |
| Frederik Nicolas Meyer | Management | 0 companies |
| Eric Hansen | Management | 0 companies |
| Klaus Bahn Frederiksen | Chairman | 0 companies |
| Henrik Ravn | Chairman | 0 companies |
| Anders Christian Aagaard Antonsen | Board of Directors | 0 companies |
| Jan Rene Reipuert Christiansen | Chairman | 0 companies |
| Hans Henrik Riis van Rijn | Board of Directors | 0 companies |
| Lisbeth Qvist | Board of Directors | 0 companies |
| Peter Normann | Board of Directors | 0 companies |