| Revenue | DKK 299K | -307% |
| EBITDA | DKK 299K | +277% |
| Net profit | DKK 98K | +127% |
| Total assets | DKK 3,6M | -14% |
| Equity | DKK 3,1M | -11% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.009 | 2.024 | 2.052 | 1.809 | 1.859 | 2.127 | 2.156 | 2.276 | 2.669 | 3.167 | 2.908 | 4.966 | -144 | 299 |
| Staff expenses | -2.702 | -2.705 | -2.749 | -2.129 | -2.277 | -2.116 | -2.117 | -2.886 | -2.867 | -2.753 | -2.849 | -3.204 | -0 | -0 |
| EBITDA | -692 | -680 | -697 | -320 | -418 | 11 | 39 | -610 | -198 | 414 | 60 | 1.600 | -169 | 299 |
| Depreciation & amort. | -187 | -188 | -194 | -224 | -195 | -179 | -172 | -166 | -194 | -220 | -249 | -180 | -173 | -197 |
| EBIT | -879 | -868 | -891 | -544 | -613 | -169 | -133 | -776 | -392 | 194 | -190 | 1.420 | -342 | 102 |
| Net financials | 176 | -26 | -63 | 29 | -27 | -23 | -43 | -25 | -41 | -25 | -32 | -208 | -16 | -4 |
| Profit before tax | -703 | -894 | -953 | -515 | -641 | -192 | -176 | -801 | -433 | 170 | -221 | 1.212 | -358 | 98 |
| Tax | -148 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -556 | -894 | -953 | -515 | -641 | -192 | -176 | -801 | -433 | 170 | -221 | 1.212 | -358 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.405 | 9.979 | 8.377 | 8.338 | 8.381 | 8.508 | 7.936 | 7.454 | 7.276 | 7.380 | 6.982 | 7.613 | 4.135 | 3.561 |
| Equity | 7.894 | 6.903 | 5.950 | 5.134 | 4.494 | 4.302 | 4.126 | 3.325 | 2.892 | 3.061 | 2.840 | 4.052 | 3.457 | 3.063 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.722 | 2.957 | 2.715 | 3.198 | 324 | 328 |
| Short-term debt | 2.511 | 3.076 | 2.428 | 3.204 | 3.887 | 4.206 | 3.810 | 4.129 | 1.662 | 1.250 | 1.389 | 363 | 355 | 170 |
| Total debt | 2.511 | 3.076 | 2.428 | 3.204 | 3.887 | 4.206 | 3.810 | 4.129 | 4.384 | 4.207 | 4.104 | 3.561 | 679 | 498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IV Founder | Founder | 1989 | — | — |
TV | Founder | 1989 | — | — |
KE Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 33.3% | 2021 | |
| Individual | 20.0% | 15.0% | 2021 | |
| Individual | 20.0% | 15.0% | 2021 | |
| Individual | 20.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Inis Viola Rasmussen | Founder | 0 companies |
| Torben Vagn Mourier-Rasmussen | Founder | 0 companies |
| Kjeld Erling Rasmussen | Founder | 0 companies |
| Mark Vædele Borup | Chairman | 0 companies |
| Janus Mads Ravn | Board of Directors | 0 companies |
| Erik Hovgaard | Chairman | 0 companies |
| Thomas Christian Melskens | Board of Directors | 0 companies |