| Revenue | DKK 761K | -83% |
| EBITDA | DKK 761K | -6% |
| Net profit | DKK 602K | -8% |
| Total assets | DKK 2,1M | +8% |
| Equity | DKK 1,7M | +3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | 785 | 2.428 | 2.571 | 2.683 | 2.512 | 2.381 | 2.735 | 2.752 | 3.219 | 3.957 | 4.512 | 761 |
| Staff expenses | -0 | -0 | -214 | -228 | -454 | -150 | -42 | -42 | -8 | -0 | -0 | -0 | -0 |
| EBITDA | -37 | 239 | 353 | 648 | 124 | 406 | 311 | 435 | 459 | 107 | 620 | 809 | 761 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -37 | 239 | 353 | 648 | 124 | 406 | 311 | 435 | 459 | 107 | 620 | 809 | 761 |
| Net financials | -0 | 0 | -2 | -3 | -2 | -1 | -2 | -4 | -2 | -5 | 6 | 34 | 18 |
| Profit before tax | -37 | 239 | 351 | 645 | 122 | 405 | 309 | 431 | 456 | 102 | 627 | 843 | 779 |
| Tax | -0 | 52 | 86 | 139 | 40 | 90 | 72 | 97 | 101 | 27 | 139 | 189 | 177 |
| Net profit | -37 | 188 | 265 | 506 | 82 | 316 | 237 | 334 | 356 | 75 | 488 | 655 | 602 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43 | 379 | 790 | 957 | 849 | 906 | 808 | 911 | 1.111 | 1.167 | 1.633 | 1.922 | 2.082 |
| Equity | 43 | 230 | 495 | 751 | 383 | 459 | 396 | 530 | 586 | 661 | 1.148 | 1.643 | 1.685 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 148 | 294 | 206 | 466 | 447 | 412 | 381 | 526 | 506 | 485 | 279 | 397 |
| Total debt | 0 | 148 | 294 | 206 | 466 | 447 | 412 | 381 | 526 | 506 | 485 | 279 | 397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2012 | — | — |
SØ Management | Management | 2013 | — | — |
PA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PER HENRIK LAUSTEN HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
LOGIT HOLDING ApS | Company | 33.3% | 33.3% | 2016 |
MEDIA HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
MAJKILDE HOLDING IVS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Holm Badensø | Management | 0 companies |
| Søren Ørnstrup Christensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jakob Krømmelbein Majkilde | Chairman | 0 companies |
| Per Henrik Lausten | Chairman | 0 companies |
| Lars Brandstrup | Chairman | 0 companies |
| Klaus von Deyen | Board of Directors | 0 companies |