| Revenue | DKK 4,4M | +10% |
| EBITDA | DKK 797K | +19% |
| Net profit | DKK 520K | +8% |
| Total assets | DKK 5M | -4% |
| Equity | DKK 3,2M | -13% |
| Employees | 14 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.538 | 1.995 | 2.730 | 2.782 | 2.461 | 2.719 | 3.215 | 3.972 | 4.431 | 3.977 | 4.424 | 3.994 | 4.402 |
| Staff expenses | -1.837 | -1.494 | -2.314 | -2.225 | -2.080 | -2.200 | -2.607 | -2.979 | -3.003 | -3.343 | -3.247 | -3.325 | -3.605 |
| EBITDA | 701 | 501 | 417 | 557 | 381 | 520 | 608 | 993 | 1.428 | 608 | 1.105 | 669 | 797 |
| Depreciation & amort. | -195 | -170 | -224 | -138 | -138 | -66 | -77 | -79 | -100 | -113 | -96 | -82 | -121 |
| EBIT | 506 | 331 | 193 | 419 | 243 | 454 | 531 | 914 | 1.328 | 495 | 1.009 | 587 | 676 |
| Net financials | -218 | -113 | -31 | -59 | -27 | -4 | 1 | 3 | -2 | -4 | 11 | 34 | -8 |
| Profit before tax | 289 | 218 | 162 | 359 | 216 | 450 | 532 | 917 | 1.327 | 492 | 1.021 | 621 | 668 |
| Tax | 73 | 58 | 39 | 80 | 48 | 119 | 121 | 204 | 295 | 111 | 226 | 138 | 148 |
| Net profit | 216 | 160 | 123 | 279 | 168 | 331 | 410 | 713 | 1.032 | 381 | 794 | 483 | 520 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.317 | 3.058 | 3.133 | 2.812 | 3.007 | 3.871 | 3.865 | 4.216 | 4.546 | 4.907 | 5.272 | 5.215 | 5.014 |
| Equity | 341 | 501 | 424 | 653 | 621 | 852 | 1.263 | 1.775 | 2.507 | 2.888 | 3.582 | 3.665 | 3.185 |
| Long-term debt | 150 | 119 | 135 | 0 | 0 | 0 | 0 | 0 | 370 | 209 | 218 | 224 | 127 |
| Short-term debt | 2.825 | 2.428 | 2.573 | 2.159 | 2.386 | 3.019 | 2.603 | 2.441 | 1.669 | 1.810 | 1.472 | 1.326 | 1.695 |
| Total debt | 2.976 | 2.547 | 2.708 | 2.159 | 2.386 | 3.019 | 2.603 | 2.441 | 2.039 | 2.019 | 1.690 | 1.550 | 1.821 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2012 | — | — |
PE Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MO HOLDING SKAGEN ApS | Company | 50.0% | 50.0% | 2025 |
NORDRADIO ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Trøst Olsen | Management | 0 companies |
| Peter Emanuel Nielsen | Management | 0 companies |
| Andreas Husfeldt Knudsen | Chairman | 0 companies |
| Tony Nordgaard Olesen | Board of Directors | 0 companies |