| Revenue | DKK 301K | -30% |
| EBITDA | DKK 4K | -91% |
| Net profit | DKK 54K | -47% |
| Total assets | DKK 1,5M | -11% |
| Equity | DKK 1M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 514 | 508 | 533 | 552 | 800 | 445 | 442 | 427 | 430 | 301 |
| Staff expenses | -372 | -347 | -351 | -372 | -448 | -365 | -365 | -367 | -366 | -286 |
| EBITDA | 102 | 109 | 133 | 126 | 263 | 57 | 54 | 33 | 44 | 4 |
| Depreciation & amort. | -0 | -5 | -5 | -5 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 102 | 104 | 128 | 121 | 260 | 57 | 54 | 33 | 44 | 4 |
| Net financials | -2 | 15 | -7 | 31 | 37 | 45 | 48 | 53 | 57 | 50 |
| Profit before tax | 100 | 119 | 121 | 152 | 298 | 102 | 102 | 86 | 100 | 54 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 100 | 119 | 121 | 152 | 298 | 102 | 102 | 86 | 100 | 54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 715 | 737 | 700 | 857 | 1.198 | 1.177 | 1.335 | 1.468 | 1.700 | 1.512 |
| Equity | -1.032 | -914 | 107 | 260 | 557 | 659 | 761 | 848 | 948 | 1.002 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.747 | 1.651 | 593 | 597 | 641 | 518 | 573 | 620 | 752 | 510 |
| Total debt | 1.747 | 1.651 | 593 | 597 | 641 | 518 | 573 | 620 | 752 | 510 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1991 | — | — | |
OA Management | Management | 1991 | — | — |
TV Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 20.0% | 2015 | |
| Individual | 33.3% | 50.0% | 2015 | |
| Individual | 25.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Søren Windahl Pedersen | Audit | 0 companies |
| Ole Anders Kristian Olsen | Management | 0 companies |
| Torben Vagn Rasmussen | Management | 0 companies |
| Birgitte Rasmussen | Chairman | 0 companies |