| Revenue | DKK 20,3M | -10% |
| EBITDA | DKK 1,5M | -21% |
| Net profit | DKK 1,1M | -22% |
| Total assets | DKK 7M | -12% |
| Equity | DKK 1,2M | +30% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.950 | 15.620 | 15.853 | — | 15.208 | 14.471 | 14.182 | 12.848 | 14.587 | 20.227 | 20.857 | 22.485 | 20.335 |
| Staff expenses | -13.344 | -13.707 | -14.014 | -11.760 | -13.797 | -13.045 | -12.499 | -11.496 | -13.003 | -18.224 | -19.006 | -20.583 | -18.837 |
| EBITDA | 1.605 | 1.913 | 1.838 | 1.498 | 1.412 | 1.427 | 1.683 | 1.352 | 1.584 | 1.940 | 1.852 | 1.902 | 1.498 |
| Depreciation & amort. | 357 | 301 | -222 | -161 | -148 | -144 | -123 | -62 | -39 | -100 | -155 | -184 | -134 |
| EBIT | 1.249 | 1.612 | 1.616 | 1.337 | 1.264 | 1.283 | 1.560 | 1.290 | 1.545 | 1.840 | 1.697 | 1.718 | 1.364 |
| Net financials | -13 | 4 | 16 | 11 | 5 | 6 | 8 | 5 | -33 | -51 | -18 | 47 | 21 |
| Profit before tax | 1.236 | 1.615 | 1.632 | 1.348 | 1.269 | 1.289 | 1.568 | 1.295 | 1.512 | 1.788 | 1.679 | 1.765 | 1.385 |
| Tax | 308 | 403 | 369 | 287 | 279 | 283 | 343 | 285 | 333 | 397 | 363 | 388 | 306 |
| Net profit | 927 | 1.212 | 1.263 | 1.061 | 990 | 1.006 | 1.225 | 1.010 | 1.179 | 1.391 | 1.315 | 1.377 | 1.079 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.528 | 9.160 | 8.220 | 6.970 | 7.765 | 8.462 | 8.283 | 8.632 | 11.596 | 9.556 | 8.387 | 7.950 | 7.029 |
| Equity | 1.436 | 1.719 | 1.782 | 1.563 | 1.493 | 1.509 | 1.733 | 1.513 | 1.692 | 1.934 | 1.849 | 926 | 1.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 493 | 1.218 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.554 | 6.997 | 5.908 | 4.970 | 5.816 | 6.060 | 5.893 | 5.632 | 7.820 | 6.341 | 4.883 | 6.305 | 4.799 |
| Total debt | 8.554 | 6.997 | 5.908 | 4.970 | 5.816 | 6.060 | 5.893 | 6.124 | 9.038 | 6.341 | 4.883 | 6.305 | 4.799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
AF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JS WORLD MEDIA A/S | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Eiberg | Chief Executive Officer | 0 companies |
| Lars Kjær Gantzhorn | Chief Executive Officer | 0 companies |
| Martin Høj | Chief Executive Officer | 0 companies |
| Allan Foss | Chief Executive Officer | 0 companies |
| Jens Bjørnstad Stausholm | Chairman | 0 companies |
| Henrik Bergholdt | Chairman | 0 companies |
| Peter Volquards Ekstrøm | Chairman | 0 companies |
| Rasmus Samsø Nielsen | Board of Directors | 0 companies |
| Peter Krogsgaard Jørgensen | Board of Directors | 0 companies |