| Revenue | DKK -253K | -151% |
| EBITDA | DKK -2,1M | +11% |
| Net profit | DKK -2,3M | +8% |
| Total assets | DKK 716K | -81% |
| Equity | DKK -1,7M | -361% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.512 | 3.718 | 3.130 | 4.540 | 2.759 | 1.318 | 623 | 780 | 884 | 1.684 | 2.268 | 1.577 | 495 | -253 |
| Staff expenses | -1.285 | -2.877 | -2.922 | -3.929 | -3.062 | -1.525 | -615 | -559 | -1.574 | -1.375 | -1.798 | -1.887 | -2.885 | -1.868 |
| EBITDA | 227 | 842 | 208 | 612 | -303 | -208 | 7 | 221 | -690 | 309 | 470 | -310 | -2.390 | -2.121 |
| Depreciation & amort. | -0 | -32 | -53 | -66 | -67 | -90 | -84 | -71 | -33 | -0 | -0 | -0 | -94 | -172 |
| EBIT | 227 | 810 | 154 | 546 | -369 | -298 | -77 | 150 | -723 | 309 | 470 | -310 | -2.485 | -2.293 |
| Net financials | -8 | 3 | -11 | -18 | -19 | -41 | -17 | -23 | -32 | -33 | -19 | -97 | -66 | -53 |
| Profit before tax | 219 | 813 | 143 | 528 | -389 | -339 | -94 | 128 | -754 | 275 | 451 | -407 | -2.551 | -2.345 |
| Tax | 57 | 223 | 36 | 129 | -83 | 79 | -23 | -19 | -0 | -0 | 57 | -0 | -0 | -0 |
| Net profit | 163 | 590 | 108 | 399 | -306 | -417 | -71 | 147 | -754 | 275 | 394 | -407 | -2.551 | -2.345 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.677 | 3.089 | 2.048 | 3.528 | 2.041 | 1.062 | 753 | 1.501 | 1.438 | 1.886 | 1.418 | 1.757 | 3.765 | 716 |
| Equity | 403 | 623 | 582 | 782 | 476 | 59 | 88 | 235 | -520 | -244 | 149 | -257 | 649 | -1.697 |
| Long-term debt | 33 | 231 | 28 | 114 | 0 | 0 | 475 | 665 | 898 | 841 | 867 | 889 | 916 | 1.064 |
| Short-term debt | 1.217 | 2.220 | 1.422 | 2.628 | 1.564 | 1.002 | 190 | 602 | 1.059 | 1.289 | 402 | 1.126 | 2.201 | 1.348 |
| Total debt | 1.250 | 2.451 | 1.450 | 2.741 | 1.564 | 1.002 | 665 | 1.266 | 1.958 | 2.131 | 1.268 | 2.015 | 3.116 | 2.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KL Management | Management | 2025 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Deputy Chairman | 2023 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORESIGHT Media Group Holding ApS | Company | 66.7% | 66.7% | 2023 |
Fonden Planetary Responsibility Foundation | Company | 15.0% | 15.0% | 2023 |
ZETLAND ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Jørgensen | Chief Executive Officer | 0 companies |
| Kristian Lee Dahm Dickow | Management | 0 companies |
| Kasper Thejll-Karstensen | Chief Executive Officer | 0 companies |
| Lasse Bolander | Chairman | 0 companies |
| Stig Tackmann | Board of Directors | 0 companies |
| Jens Bøhme | Deputy Chairman | 0 companies |
| Tav Klitgaard | Board of Directors | 0 companies |