| Revenue | DKK 11,6M | -29% |
| EBITDA | DKK -5,3M | -570% |
| Net profit | DKK -6M | -33% |
| Total assets | DKK 36,2M | +22% |
| Equity | DKK 4,7M | -1% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.042 | 19.600 | 17.408 | 7.916 | 9.808 | 7.663 | 12.613 | 14.012 | 2.182 | 10.870 | 8.024 | 16.243 | 11.608 |
| Staff expenses | -1.827 | -3.456 | -6.580 | -10.149 | -6.710 | -5.916 | -10.417 | -11.156 | -10.612 | -11.130 | -13.690 | -16.960 | -16.862 |
| EBITDA | 1.329 | 1.187 | -1.226 | -2.233 | 3.098 | 1.747 | 2.196 | 2.606 | -8.430 | -260 | -5.666 | -784 | -5.253 |
| Depreciation & amort. | -704 | -382 | -224 | -160 | -1.037 | -1.565 | -1.876 | -1.896 | -2.359 | -3.029 | -3.921 | -4.324 | -2.213 |
| EBIT | 625 | 805 | -1.449 | -2.393 | 2.061 | 182 | 320 | 710 | -10.789 | -3.289 | -9.586 | -5.109 | -7.467 |
| Net financials | -78 | -83 | -124 | -153 | 2.382 | -206 | -282 | -486 | -491 | -393 | -450 | -620 | -1.077 |
| Profit before tax | 546 | 723 | -1.573 | -2.546 | 4.443 | -24 | 38 | 225 | -11.280 | -3.682 | -10.036 | -5.729 | -8.544 |
| Tax | 135 | 177 | -382 | -557 | 386 | -5 | 19 | 77 | -2.205 | -1.246 | -1.492 | -1.200 | -2.504 |
| Net profit | 411 | 546 | -1.191 | -1.989 | 4.057 | -19 | 18 | 148 | -9.075 | -2.436 | -8.544 | -4.529 | -6.040 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.396 | 8.964 | 5.415 | 8.233 | 11.528 | 14.044 | 19.885 | 22.918 | 18.017 | 22.375 | 23.962 | 29.706 | 36.167 |
| Equity | 1.051 | 1.597 | 530 | -1.459 | 6.098 | 6.079 | 6.097 | 6.245 | 1.464 | 2.778 | 4.234 | 4.705 | 4.665 |
| Long-term debt | 609 | 305 | 0 | 0 | 883 | 0 | 43 | 418 | 7.089 | 7.200 | 7.685 | 6.561 | 3.349 |
| Short-term debt | 7.576 | 6.693 | 4.885 | 9.692 | 4.309 | 7.732 | 13.040 | 14.896 | 9.464 | 12.397 | 12.043 | 18.440 | 28.153 |
| Total debt | 8.186 | 6.998 | 4.885 | 9.692 | 5.430 | 7.732 | 13.083 | 15.313 | 16.553 | 19.598 | 19.728 | 25.001 | 31.502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2010 | — | — |
JA Deputy | Deputy | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
Redia Invest Holding ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 25.0% | 25.0% | 2022 | |
KEGLEKÆR HOLDING, VEJLE ApS | Company | 33.3% | 33.3% | 2015 |
ACKSAYA HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
BibMedia A/S | Company | 10.0% | 15.0% | 2021 |
MAKSS HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
JØHL OG SØN HOLDING ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2015 | |
Redia Invest ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Balasuthas Sundararajah | Management | 0 companies |
| Jorunn Anna Wold | Deputy | 0 companies |
| Martin Kristoffer Bråthen | Chairman | 0 companies |
| Ole Lehrmann Madsen | Board of Directors | 0 companies |
| Lasse Madsen Nyrup | Board of Directors | 0 companies |
| Søren Bendt | Chairman | 0 companies |
| Mikkel Bech-Petersen | Board of Directors | 0 companies |
| Jörg Meyer | Board of Directors | 0 companies |
| Martin Møller | Board of Directors | 0 companies |
| Pierre Bourdon | Board of Directors | 0 companies |
| Sidsel Bech-Petersen | Board of Directors | 0 companies |
| Rene Milholt | Board of Directors | 0 companies |
| Hans Anders Vigen | Chairman | 0 companies |
| Kaj Georg Grønbæk | Chairman | 0 companies |
| Børge Hofset | Board of Directors | 0 companies |
| Roger Großmann | Board of Directors | 0 companies |
| Hans Ole Lomholt Poulsen | Chairman | 0 companies |
| Inge Speiermann-Vognsen | Board of Directors | 0 companies |