| Revenue | DKK 580K | -565% |
| EBITDA | DKK 343K | +365% |
| Net profit | DKK 217K | +129% |
| Total assets | DKK 989K | +43% |
| Equity | DKK 767K | +40% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 265 | 1.150 | 848 | 32 | 518 | -125 | 580 |
| Staff expenses | -505 | -525 | -591 | -325 | -91 | -5 | -234 |
| EBITDA | -240 | 625 | 257 | -292 | 427 | -130 | 343 |
| Depreciation & amort. | -0 | -0 | -1.395 | -932 | -1.119 | -1.119 | -190 |
| EBIT | -240 | 625 | -1.138 | -1.225 | -692 | -1.249 | 154 |
| Net financials | -12 | -1 | 3.361 | 30 | -14 | -11 | 7 |
| Profit before tax | -252 | 624 | 2.223 | -1.195 | -706 | -1.237 | 161 |
| Tax | -55 | 137 | -307 | -262 | -154 | -490 | -128 |
| Net profit | -196 | 487 | 2.530 | -932 | -552 | -747 | 217 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.349 | 5.712 | 4.976 | 2.884 | 1.793 | 690 | 989 |
| Equity | 679 | 1.165 | 3.695 | 1.849 | 1.296 | 549 | 767 |
| Long-term debt | 2.070 | 3.124 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 252 | 721 | 356 | 502 | 209 | 125 | 223 |
| Total debt | 2.322 | 3.845 | 356 | 502 | 209 | 125 | 223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Media Group ApS | Company | 100.0% | 100.0% | 2020 |
Styrelsen for Forskning og Uddannelse | Company | 15.0% | 15.0% | 2016 |
Uddannelses- og Forskningsstyrelsen | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hannes Kayser | Chief Executive Officer | 0 companies |
| Søren Georg Jensen | Chairman | 0 companies |
| Michael Frank | Chairman | 0 companies |
| Frederik Egholm Braad | Chairman | 0 companies |