| Revenue | DKK 9,6M | -25% |
| EBITDA | DKK 1,3M | +225% |
| Net profit | DKK 1,3M | +235% |
| Total assets | DKK 12M | -10% |
| Equity | DKK 9,7M | +15% |
| Employees | 8 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.231 | 5.717 | 8.624 | 5.541 | 2.773 | 5.238 | 7.542 | 5.095 | 26.561 | 18.208 | 12.770 | 9.582 |
| Staff expenses | -171 | -1.214 | -3.168 | -2.741 | -2.116 | -0 | -0 | -0 | -21.743 | -17.925 | -13.801 | -8.278 |
| EBITDA | 2.060 | 9.005 | 10.912 | 5.599 | 1.313 | 5.238 | 7.542 | 5.095 | 4.819 | 283 | -1.031 | 1.286 |
| Depreciation & amort. | -0 | -27 | -117 | -305 | -625 | -753 | -930 | -680 | -470 | -234 | -210 | -152 |
| EBIT | 2.060 | 8.978 | 10.795 | 5.294 | 688 | 4.485 | 6.613 | 4.415 | 4.349 | 49 | -1.241 | 1.134 |
| Net financials | -0 | -61 | -20 | -28 | -19 | -47 | -9 | 65 | 78 | 36 | 47 | 483 |
| Profit before tax | 2.060 | 4.414 | 5.319 | 2.467 | 12 | 4.438 | 6.603 | 4.480 | 4.427 | 85 | -1.195 | 1.616 |
| Tax | 516 | 1.079 | 1.260 | 554 | 7 | 986 | 1.457 | 986 | 983 | 23 | -261 | 355 |
| Net profit | 1.544 | 3.335 | 4.059 | 1.913 | 6 | 3.452 | 5.146 | 3.494 | 3.444 | 62 | -934 | 1.262 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.511 | 11.682 | 10.928 | 8.132 | 5.606 | 14.201 | 16.290 | 22.849 | 19.124 | 13.156 | 13.251 | 11.962 |
| Equity | 1.624 | 4.159 | 5.218 | 4.131 | 2.286 | 5.738 | 7.823 | 8.256 | 9.300 | 9.362 | 8.428 | 9.690 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 848 | 0 | 0 | 0 |
| Short-term debt | 2.887 | 7.361 | 5.610 | 3.992 | 3.320 | 8.380 | 8.467 | 14.594 | 8.976 | 3.794 | 4.823 | 2.272 |
| Total debt | 2.887 | 7.361 | 5.610 | 3.992 | 3.320 | 8.380 | 8.467 | 14.594 | 9.824 | 3.794 | 4.823 | 2.272 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SK Management | Management | 2025 | — | — |
RW Management | Management | 2025 | — | — |
OR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TAPIR HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
Korsgaard DFV ApS | Company | 50.0% | 50.0% | 2025 |
Banijay Denmark ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Korsgaard | Management | 0 companies |
| Ricco Wichmann | Management | 0 companies |
| Ole Rahbek Kristensen | Chief Executive Officer | 0 companies |
| Anders Breinholt | Management | 0 companies |
| Siri Nordstrøm | Board of Directors | 0 companies |
| Michael Holmer | Board of Directors | 0 companies |
| Jacob Houlind | Chairman | 0 companies |
| Karoline Briand Spodsberg | Board of Directors | 0 companies |
| Jesper Bobjerg | Board of Directors | 0 companies |
| Peter Skousen Hansen | Board of Directors | 0 companies |