| Revenue | DKK -27K | -23% |
| EBITDA | DKK -27K | +23% |
| Net profit | DKK -5,7M | +2% |
| Total assets | DKK 8,1M | +5834% |
| Equity | DKK 6,6M | +171% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.695 | -1.164 | -189 | -12 | -11 | -58 | -33 | -35 | -27 |
| Staff expenses | -8.571 | -4.674 | -1.153 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3.143 | -5.837 | -1.342 | -12 | -11 | -58 | -33 | -35 | -27 |
| Depreciation & amort. | 678 | -333 | -417 | -325 | -168 | -0 | -0 | -0 | -0 |
| EBIT | -3.821 | -6.170 | -1.759 | -337 | -179 | -58 | -33 | -35 | -27 |
| Net financials | -67 | -234 | -2.620 | -5.034 | -6.403 | -4.757 | 319 | -5.789 | -5.653 |
| Profit before tax | -3.888 | -6.404 | -4.379 | -5.371 | -6.582 | -4.815 | 286 | -5.824 | -5.680 |
| Tax | -905 | -1.425 | -72 | -20 | -9 | -50 | -7 | -62 | -6 |
| Net profit | -2.983 | -4.979 | -4.307 | -5.352 | -6.573 | -4.765 | 293 | -5.762 | -5.674 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.958 | 3.866 | 842 | 1.480 | 2.486 | 7.802 | 8.114 | 137 | 8.130 |
| Equity | -2.933 | 977 | -3.330 | -6.277 | 978 | -3.787 | -3.494 | -9.256 | 6.570 |
| Long-term debt | 0 | 218 | 33 | 0 | 0 | 5.000 | 5.000 | 5.000 | 0 |
| Short-term debt | 6.890 | 2.671 | 4.139 | 7.757 | 1.507 | 6.589 | 6.608 | 1.626 | 1.560 |
| Total debt | 6.890 | 2.889 | 4.172 | 7.757 | 1.507 | 11.589 | 11.608 | 6.626 | 1.560 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MM Management | Management | 2022 | — | — |
HJ Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Zibra Invest II ApS | Company | 66.7% | 66.7% | 2017 |
ALLER MEDIA A/S | Company | 100.0% | 100.0% | 2023 |
LE GAMMELTOFT HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Le Rune Gammeltoft | Chief Executive Officer | 0 companies |
| Birger Hauge Nielsen | Chief Executive Officer | 0 companies |
| Martin Mejrsk Kähler Tørnes | Management | 0 companies |
| Heine Jørgensen | Management | 0 companies |
| Lars Sander Matjeka | Chairman | 0 companies |
| Christian Ahlm Pape | Board of Directors | 0 companies |
| Louise Juul Frandsen | Board of Directors | 0 companies |
| Niels Erik Blangstrup Zibrandtsen | Chairman | 0 companies |
| Trine Bøgelund | Board of Directors | 0 companies |
| Christian Læsø Jensen | Chairman | 0 companies |
| Jesper Kramer | Board of Directors | 0 companies |
| Christoph Nørgaard-Salomonsen | Board of Directors | 0 companies |
| Poul Skøtt | Board of Directors | 0 companies |
| Jette Skeem | Board of Directors | 0 companies |
| Thomas Stokholm Vorf | Board of Directors | 0 companies |
| Jes Brinchmann Christensen | Board of Directors | 0 companies |
| Martin Rune Gammeltoft | Board of Directors | 0 companies |
| Christian Holm Christensen | Board of Directors | 0 companies |
| Charlotte Nini Riparbelli | Chairman | 0 companies |
| Peter Bredgaard | Board of Directors | 0 companies |