| Revenue | DKK 50K | -52% |
| EBITDA | DKK 50K | +188% |
| Net profit | DKK -390K | -96% |
| Total assets | DKK 206K | -65% |
| Equity | DKK -1,3M | -43% |
| Employees | 1 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|
| Revenue | -50 | 144 | 162 | 235 | 291 | 103 | 50 |
| Staff expenses | -0 | -201 | -171 | -526 | -386 | -160 | -0 |
| EBITDA | -50 | -57 | -9 | -291 | -95 | -57 | 50 |
| Depreciation & amort. | 21 | 72 | 76 | 81 | 93 | -93 | -395 |
| EBIT | -71 | -129 | -85 | -372 | -188 | -149 | -345 |
| Net financials | -10 | -31 | -29 | -33 | -45 | -50 | -45 |
| Profit before tax | -81 | -160 | -114 | -405 | -233 | -199 | -390 |
| Tax | -18 | -40 | -24 | 82 | -0 | -0 | -0 |
| Net profit | -63 | -120 | -90 | -487 | -233 | -199 | -390 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|---|
| Total assets | 643 | 668 | 807 | 618 | 627 | 590 | 206 |
| Equity | 17 | -103 | -193 | -480 | -714 | -912 | -1.302 |
| Long-term debt | 605 | 679 | 793 | 820 | 1.130 | 1.324 | 1.434 |
| Short-term debt | 21 | 92 | 207 | 279 | 211 | 179 | 74 |
| Total debt | 625 | 771 | 1.000 | 1.099 | 1.341 | 1.502 | 1.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PA Management | Management | 2010 | — | — |
BR Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moland Film Company A/S | Company | 15.0% | 15.0% | 2014 |
Small Giants Group A/S | Company | 15.0% | 15.0% | 2014 |
JF-H2005 ApS | Company | 66.7% | 66.7% | 2014 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Altschul Falkentorp | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Bolette Rud Pallesen | Management | 0 companies |
| Christian Isak Charles Dahlager | Chairman | 0 companies |
| Christian Bevort | Chairman | 0 companies |