| Revenue | DKK -846K | +158% |
| EBITDA | DKK -2,1M | -28% |
| Net profit | DKK -2,2M | -33% |
| Total assets | DKK 1,5M | -26% |
| Equity | DKK -3,2M | -238% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.569 | 870 | 1.428 | 1.478 | 1.374 | 1.846 | -328 | -846 |
| Staff expenses | -1.592 | -1.215 | -1.220 | -1.215 | -1.114 | -1.308 | -1.339 | -1.287 |
| EBITDA | -22 | -345 | 208 | 262 | 260 | 538 | -1.667 | -2.133 |
| Depreciation & amort. | -866 | -3.721 | -96 | -91 | -74 | -69 | -14 | -12 |
| EBIT | -888 | -4.066 | 112 | 171 | 186 | 469 | -1.681 | -2.145 |
| Net financials | 65 | -1 | -2 | -6 | 17 | 22 | -3 | -2 |
| Profit before tax | -824 | -4.067 | 110 | 165 | 202 | 491 | -1.685 | -2.147 |
| Tax | -181 | 131 | -0 | -0 | -0 | -50 | -0 | 100 |
| Net profit | -643 | -4.198 | 110 | 165 | 202 | 541 | -1.685 | -2.247 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.715 | 645 | 917 | 1.055 | 1.088 | 1.642 | 1.982 | 1.473 |
| Equity | 2.189 | -1.410 | 115 | 280 | 200 | 742 | -943 | -3.190 |
| Long-term debt | 724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.801 | 2.055 | 803 | 774 | 888 | 900 | 2.925 | 4.663 |
| Total debt | 2.525 | 2.055 | 803 | 774 | 888 | 900 | 2.925 | 4.663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2022 | — | — |
BP Founder | Founder | 2016 | — | — |
JB Management | Management | 2019 | — | — |
HK Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KJ Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2016 | |
Steinmann & Andersen Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Adam Lambert | Management | 0 companies |
| Broadcast Pix, Inc. | Founder | 0 companies |
| Jesper Bjarke Andersen | Management | 0 companies |
| H. Kenneth Merritt Jr. | Chief Executive Officer | 0 companies |
| Tobias Pyndt Steinmann | Chief Executive Officer | 0 companies |
| Kevin John Prince | Management | 0 companies |
| Robert H. Flory, Jr. | Chairman | 0 companies |