| Revenue | DKK 1,4M | -1% |
| EBITDA | DKK -27K | -255% |
| Net profit | DKK -40K | -411% |
| Total assets | DKK 2,6M | +54% |
| Equity | DKK 909K | -4% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 237 | 819 | 1.431 | 1.159 | 968 | 902 | 896 | 797 | 1.351 | 2.039 | 1.824 | 1.429 | 1.414 |
| Staff expenses | -425 | -717 | -1.113 | -1.354 | -916 | -888 | -1.141 | -677 | -1.062 | -1.289 | -1.209 | -1.411 | -1.441 |
| EBITDA | 1.066 | 102 | 318 | -196 | 52 | 14 | -245 | 120 | 289 | 750 | 615 | 18 | -27 |
| Depreciation & amort. | -202 | 194 | -181 | -18 | -9 | -3 | -6 | -10 | -10 | -12 | -18 | -11 | -10 |
| EBIT | 864 | -92 | 137 | -213 | 43 | 11 | -251 | 110 | 279 | 738 | 597 | 6 | -37 |
| Net financials | -2 | -0 | 1 | -4 | -4 | -3 | -17 | -22 | -41 | -10 | -8 | -12 | -11 |
| Profit before tax | 864 | -92 | 139 | -218 | 39 | 8 | -268 | 88 | 238 | 728 | 589 | -5 | -48 |
| Tax | 213 | 8 | 31 | -37 | 11 | 5 | -57 | 22 | -0 | 188 | 132 | 3 | -8 |
| Net profit | 650 | -100 | 108 | -181 | 28 | 3 | -212 | 66 | 238 | 540 | 457 | -8 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.760 | 1.867 | 2.106 | 2.178 | 2.114 | 1.806 | 1.747 | 1.620 | 2.014 | 3.203 | 2.135 | 1.705 | 2.630 |
| Equity | 1.050 | 949 | 1.057 | 876 | 904 | 908 | 696 | 762 | 1.000 | 1.540 | 1.407 | 949 | 909 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 59 | 62 | 0 | 0 |
| Short-term debt | -710 | 918 | 1.049 | 1.302 | 1.210 | 898 | 1.051 | 858 | 956 | 1.605 | 666 | 756 | 1.721 |
| Total debt | -710 | 918 | 1.049 | 1.302 | 1.210 | 898 | 1.051 | 858 | 1.015 | 1.664 | 728 | 756 | 1.721 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JACOB HOLM HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2011 | |
POWER MEDIA GROUP ApS | Company | 10.0% | 10.0% | 2011 |
| Individual | 10.0% | 10.0% | 2011 | |
| Individual | 20.0% | 20.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Munk Marcussen | Board of Directors | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |