| Revenue | DKK 27M | -49% |
| EBITDA | DKK -3,2M | -321% |
| Net profit | DKK -3,2M | -183% |
| Total assets | DKK 20,4M | -2% |
| Equity | DKK -6,5M | -99% |
| Employees | 27 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.859 | 14.544 | 15.507 | 46.198 | 47.616 | 25.150 | 41.026 | 52.894 | 26.993 |
| Staff expenses | -2.826 | -14.024 | -22.286 | -39.739 | -45.486 | -40.343 | -47.706 | -51.440 | -30.207 |
| EBITDA | 33 | 520 | -6.779 | 6.459 | 2.130 | -15.193 | -6.680 | 1.454 | -3.214 |
| Depreciation & amort. | -0 | -60 | -763 | -2.054 | -2.435 | -2.204 | -946 | -366 | -281 |
| EBIT | 33 | 460 | -7.542 | 4.405 | -306 | -17.397 | -7.626 | 1.088 | -3.495 |
| Net financials | -19 | -78 | -107 | -1.809 | -902 | 2.190 | -519 | 2.295 | -910 |
| Profit before tax | 14 | 382 | -7.649 | 3.423 | -1.207 | -15.207 | -8.145 | 3.383 | -4.405 |
| Tax | 12 | 125 | -1.693 | 1.068 | -44 | -3.261 | -1.628 | -467 | -1.200 |
| Net profit | 2 | 257 | -5.956 | 2.355 | -1.164 | -11.946 | -6.517 | 3.850 | -3.205 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.358 | 20.942 | 29.230 | 19.858 | 27.762 | 27.163 | 24.413 | 20.777 | 20.428 |
| Equity | 52 | 6.309 | 353 | 2.708 | 1.544 | -582 | -7.099 | -3.249 | -6.454 |
| Long-term debt | 0 | 0 | 0 | 915 | 2.897 | 5.611 | 2.823 | 0 | 0 |
| Short-term debt | 2.306 | 14.602 | 28.877 | 15.912 | 23.099 | 22.134 | 28.689 | 24.026 | 26.882 |
| Total debt | 2.306 | 14.602 | 28.877 | 16.827 | 25.996 | 27.745 | 31.512 | 24.026 | 26.882 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDISK FILM A/S | Company | 66.7% | 66.7% | 2017 |
Fredshavn Holding ApS | Company | 5.0% | 5.0% | 2017 |
Taus Abildgaard Holding ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Sehested Fredshavn | Chief Executive Officer | 0 companies |
| Sigurd Bæk Jensen | Chief Executive Officer | 0 companies |
| Rikke Blønd Crosby | Board of Directors | 0 companies |
| Ian Erik Holm | Board of Directors | 0 companies |
| Taus Abildgaard Andersen | Board of Directors | 0 companies |
| Lars Fredenslund Høgsberg | Board of Directors | 0 companies |
| Keld Erdmann Reinicke | Chairman | 0 companies |
| Mads Kierkegaard Jørgensen | Board of Directors | 0 companies |
| Kenneth Wiberg | Chairman | 0 companies |