| Revenue | DKK 14,9M | -11% |
| EBITDA | DKK -1,9M | -493% |
| Net profit | DKK -2,8M | -1787% |
| Total assets | DKK 16,7M | -13% |
| Equity | DKK 1M | -62% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.520 | 17.239 | 14.482 | 11.648 | 10.745 | 8.350 | 8.694 | 12.485 | 12.322 | 10.690 | 8.722 | 12.857 | 16.698 | 14.863 |
| Staff expenses | -15.650 | -15.870 | -15.378 | -13.354 | -11.112 | -9.980 | -7.806 | -10.364 | -10.452 | -9.350 | -8.905 | -13.282 | -16.214 | -16.771 |
| EBITDA | -3.129 | 1.369 | -896 | -1.706 | -368 | -1.656 | 868 | 2.121 | 1.869 | 1.340 | -183 | -425 | 485 | -1.908 |
| Depreciation & amort. | 189 | -345 | -435 | -528 | -190 | -83 | -29 | -22 | -9 | -17 | -151 | -269 | -378 | -769 |
| EBIT | -3.318 | 1.024 | -1.331 | -2.233 | -557 | -1.738 | 839 | 2.099 | 1.860 | 1.324 | -334 | -694 | 107 | -2.677 |
| Net financials | 16 | 101 | 37 | -2.074 | -871 | -214 | -70 | 74 | 78 | 74 | 597 | 104 | 125 | 139 |
| Profit before tax | -1.725 | 1.125 | -851 | -3.501 | -1.428 | -1.952 | 770 | 2.172 | 1.938 | 1.397 | 264 | -590 | 231 | -2.538 |
| Tax | 789 | 258 | 221 | 403 | -91 | -341 | 226 | -294 | 429 | 313 | -48 | -112 | 67 | 239 |
| Net profit | -2.514 | 867 | -1.072 | -3.904 | -1.337 | -1.611 | 544 | 2.466 | 1.509 | 1.084 | 312 | -478 | 165 | -2.778 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.089 | 22.291 | 19.287 | 12.689 | 10.372 | 7.214 | 8.829 | 12.861 | 13.192 | 13.894 | 11.359 | 12.123 | 19.205 | 16.667 |
| Equity | 7.725 | 8.592 | 7.439 | 3.536 | 2.198 | 587 | 1.130 | 3.597 | 3.606 | 4.690 | 3.502 | 2.524 | 2.689 | 1.011 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.364 | 13.699 | 11.848 | 9.153 | 8.173 | 6.627 | 7.699 | 9.264 | 9.586 | 9.204 | 7.857 | 9.599 | 16.516 | 15.656 |
| Total debt | 14.364 | 13.699 | 11.848 | 9.153 | 8.173 | 6.627 | 7.699 | 9.264 | 9.586 | 9.204 | 7.857 | 9.599 | 16.516 | 15.656 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2015 | — | — |
MV Founder | Founder | 2010 | — | — |
MJ Founder | Founder | 2010 | — | — |
AF Founder | Founder | 2010 | — | — |
KV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EB Management | Management | 2010 | — | — |
CS Founder | Founder | 2010 | — | — |
LC Management | Management | 2012 | — | — |
JV Founder | Founder | 2010 | — | — |
DM Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Digital Media Invest ApS | Company | 100.0% | 100.0% | 2017 |
VON HEIDENRICH HOLDING ApS | Company | 10.0% | 10.0% | 2012 |
NEST VENTURES ApS | Company | 10.0% | 10.0% | 2013 |
| Individual | 5.0% | 5.0% | 2013 | |
TV 2 Danmark A/S | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Larsen | Management | 0 companies |
| Mark Villadsen Pellegrini | Founder | 0 companies |
| Mads Jørgensen | Founder | 0 companies |
| Anders Fink | Founder | 0 companies |
| Karsten Vikke Jensen | Chief Executive Officer | 0 companies |
| Erik Balck Sørensen | Management | 0 companies |
| Casper Seedorff | Founder | 0 companies |
| Lars Christian Helweg-Andersen | Management | 0 companies |
| Julie Vibe Eilersen | Founder | 0 companies |
| Dennis Milandt | Founder | 0 companies |
| Gregers Christian Wedell-Wedellsborg | Board of Directors | 0 companies |
| Lars Ulrik Thastum | Board of Directors | 0 companies |
| Frederik Diness Ove | Board of Directors | 0 companies |
| Lone Hamann | Board of Directors | 0 companies |
| Jesper Borre Hansen | Board of Directors | 0 companies |
| Anders Blauenfeldt | Board of Directors | 0 companies |
| Jacob Fischer-Nielsen | Board of Directors | 0 companies |
| Peter Normann | Board of Directors | 0 companies |
| Patrick Borre Hansen | Chairman | 0 companies |