| Revenue | DKK 185K | +37% |
| EBITDA | DKK 185K | +38% |
| Net profit | DKK 190K | +44% |
| Total assets | DKK 567K | +12% |
| Equity | DKK 275K | +223% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 1.185 | 1.091 | 801 | -295 | -56 | -34 | -983 | -72 | 4 | 2.408 | 136 | 185 |
| Staff expenses | -672 | -862 | -831 | -610 | -119 | -0 | -0 | -0 | -0 | -0 | -157 | -1 | -0 |
| EBITDA | -601 | -301 | -236 | -205 | -415 | -56 | -34 | -983 | -72 | 4 | 2.251 | 135 | 185 |
| Depreciation & amort. | 5 | -74 | -83 | -84 | -24 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -605 | -376 | -319 | -289 | -438 | -61 | -34 | -983 | -72 | 4 | 2.251 | 135 | 185 |
| Net financials | 673 | 392 | 516 | 361 | 189 | 402 | -1.137 | -1.489 | -172 | 258 | -1 | -3 | 4 |
| Profit before tax | 67 | 16 | 197 | 72 | -249 | 341 | -1.146 | -2.471 | -244 | 262 | 2.250 | 132 | 190 |
| Tax | 19 | 15 | 63 | 71 | -88 | 162 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 48 | 1 | 134 | 1 | -161 | 178 | -1.146 | -2.471 | -244 | 262 | 2.250 | 132 | 190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 24.247 | 14.518 | 8.131 | 3.856 | 2.083 | 3.224 | 378 | 0 | 21 | 144 | 506 | 567 |
| Equity | — | 171 | 305 | 306 | -73 | 105 | 157 | -2.314 | -2.558 | -2.297 | -46 | 85 | 275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 24.075 | 14.214 | 7.826 | 3.929 | 1.969 | 3.067 | 2.692 | 2.558 | 2.317 | 190 | 421 | 292 |
| Total debt | 0 | 24.075 | 14.214 | 7.826 | 3.929 | 1.978 | 3.067 | 2.692 | 2.558 | 2.317 | 190 | 421 | 292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FR Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
PN Management | Management | 2022 | — | — |
NA Management | Management | 2019 | — | — |
HB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Film Law ApS | Company | 100.0% | 100.0% | 2015 |
MAGELØS ApS | Company | 10.0% | 10.0% | 2014 |
SABSE & PARTNER ApS | Company | 25.0% | 25.0% | 2014 |
CLOCKWORK ApS | Company | 10.0% | 10.0% | 2012 |
Per Neumann Consulting ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Roose Øvlisen | Chief Executive Officer | 0 companies |
| Per Neumann | Management | 0 companies |
| Niels Anker Rasmussen | Management | 0 companies |
| Henning Biil | Management | 0 companies |