| Revenue | DKK 1,3M | -27% |
| EBITDA | DKK -91K | -136% |
| Net profit | DKK -216K | -422% |
| Total assets | DKK 2,5M | +1% |
| Equity | DKK 309K | -41% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.878 | 1.775 | 1.786 | 2.471 | 2.412 | 1.881 | 1.937 | 1.727 | 1.256 |
| Staff expenses | -2.180 | -2.159 | -1.374 | -1.655 | -1.805 | -1.786 | -1.595 | -1.471 | -1.347 |
| EBITDA | -302 | -384 | 411 | 815 | 607 | 95 | 342 | 256 | -91 |
| Depreciation & amort. | 115 | -104 | -72 | -84 | -84 | -87 | -74 | -72 | -66 |
| EBIT | -417 | -487 | 339 | 731 | 523 | 8 | 269 | 183 | -156 |
| Net financials | -156 | -195 | -225 | -172 | -154 | -153 | -138 | -95 | -121 |
| Profit before tax | -573 | -682 | 115 | 559 | 369 | -145 | 131 | 88 | -278 |
| Tax | -140 | -50 | -0 | 62 | 81 | -30 | 31 | 21 | -62 |
| Net profit | -434 | -632 | 115 | 497 | 288 | -115 | 100 | 67 | -216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.558 | 3.369 | 3.034 | 3.217 | 3.301 | 3.096 | 2.841 | 2.486 | 2.500 |
| Equity | 206 | -427 | -312 | 185 | 472 | 357 | 457 | 524 | 309 |
| Long-term debt | 931 | 845 | 777 | 706 | 631 | 552 | 469 | 573 | 435 |
| Short-term debt | 2.372 | 2.951 | 2.569 | 2.264 | 2.055 | 2.073 | 1.770 | 1.223 | 1.653 |
| Total debt | 3.303 | 3.796 | 3.346 | 2.970 | 2.686 | 2.625 | 2.240 | 1.796 | 2.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 1990 | — | — |
MD Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Vejby Nielsen | Management | 0 companies |
| Mogens Dyremose | Management | 0 companies |
| Hans Pedersen | Board of Directors | 0 companies |
| Hanna Birthe Nielsen | Board of Directors | 0 companies |
| Jens Erik Jensen | Board of Directors | 0 companies |
| Mette Bolvig | Board of Directors | 0 companies |
| Flemming Schiøler Christiansen | Board of Directors | 0 companies |
| Per Broe-Andersen | Board of Directors | 0 companies |