| Revenue | DKK 3,5M | -78% |
| EBITDA | DKK -4,3M | -3247% |
| Net profit | DKK -9,7M | -1189% |
| Total assets | DKK 5,8M | -52% |
| Equity | DKK -21,5M | -82% |
| Employees | 100 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -1.049 | 4.336 | 22.156 | 10.072 | 20.213 | 15.797 | 3.499 |
| Staff expenses | -7.313 | -10.251 | -21.646 | -14.373 | -25.374 | -15.661 | -7.762 |
| EBITDA | -8.362 | -5.915 | 510 | -4.300 | -5.161 | 135 | -4.263 |
| Depreciation & amort. | -11 | -12 | -12 | -2 | -0 | -0 | -0 |
| EBIT | -8.373 | -5.927 | 498 | -4.302 | -5.161 | 135 | -4.263 |
| Net financials | -18 | -363 | -426 | -312 | -331 | -1.097 | -1.345 |
| Profit before tax | -8.390 | -6.290 | 72 | -4.614 | -5.491 | -962 | -5.609 |
| Tax | -1.842 | -1.382 | 20 | -1.011 | -1.205 | -208 | 4.109 |
| Net profit | -6.549 | -4.908 | 52 | -3.603 | -4.286 | -754 | -9.718 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.919 | 21.655 | 8.768 | 7.835 | 9.102 | 12.031 | 5.767 |
| Equity | 1.692 | -3.216 | -3.164 | -6.768 | -11.054 | -11.808 | -21.526 |
| Long-term debt | 2.634 | 9.295 | 9.310 | 11.293 | 12.993 | 17.993 | 24.993 |
| Short-term debt | 594 | 15.576 | 2.622 | 3.310 | 7.163 | 5.846 | 2.300 |
| Total debt | 3.228 | 24.871 | 11.932 | 14.602 | 20.156 | 23.839 | 27.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC Management | Management | 2017 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITV Studios Denmark Holdings ApS | Company | 50.0% | 50.0% | 2021 |
Pitiku Holding ApS | Company | 20.0% | 20.0% | 2021 |
Altomar Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christian Hermann | Management | 0 companies |
| Piv Bernth | Chief Executive Officer | 0 companies |
| Lisa Perrin | Chairman | 0 companies |
| Ruth Ann Berry | Board of Directors | 0 companies |
| Geoffrey John Ling | Board of Directors | 0 companies |
| Duncan Thurston Russell Walker | Board of Directors | 0 companies |