| Revenue | DKK 16,7M | -24% |
| EBITDA | DKK -869K | -132% |
| Net profit | DKK -910K | -151% |
| Total assets | DKK 7,8M | -32% |
| Equity | DKK 6,7M | -12% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Revenue | 10.904 | 16.921 | 26.968 | 23.547 | 22.034 | 16.651 |
| Staff expenses | -1.218 | -4.312 | -3.786 | -3.951 | -4.937 | -4.024 |
| EBITDA | -4.483 | -1.853 | 9.162 | 6.605 | 2.715 | -869 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4.483 | -1.853 | 9.162 | 6.605 | 2.715 | -869 |
| Net financials | 0 | 83 | 76 | 34 | -18 | -41 |
| Profit before tax | -4.483 | -1.770 | 9.238 | 6.639 | 2.697 | -910 |
| Tax | -0 | -0 | 2.079 | 1.765 | 915 | -0 |
| Net profit | -4.483 | -1.770 | 7.159 | 4.874 | 1.782 | -910 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|
| Total assets | 11.031 | 16.572 | 21.018 | 9.267 | 11.391 | 7.760 |
| Equity | -4.433 | -6.203 | 955 | 5.829 | 7.612 | 6.702 |
| Long-term debt | 0 | 0 | 0 | 0 | 96 | 259 |
| Short-term debt | 15.464 | 22.775 | 20.062 | 3.438 | 3.684 | 799 |
| Total debt | 15.464 | 22.775 | 20.062 | 3.438 | 3.779 | 1.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
LL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Producent Rettigheder Danmark | Company | 100.0% | 100.0% | 2017 |
CAB | Company | 33.3% | 33.3% | 2015 |
FILMKOPI | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Sophie Gersdorff Schrøder | Chief Executive Officer | 0 companies |
| Jørgen Ramskov | Chief Executive Officer | 0 companies |
| Louise Lykkegaard Hoppe | Chief Executive Officer | 0 companies |
| Per Rosendal | Board of Directors | 0 companies |
| René Schimko Szczyrbak | Board of Directors | 0 companies |
| Klaus Jørgen Hansen | Chairman | 0 companies |