| Revenue | DKK 208K | +13% |
| EBITDA | DKK 208K | +13% |
| Net profit | DKK 131K | +94% |
| Total assets | DKK 10,4M | +120% |
| Equity | DKK 3,9M | +629% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 404 | 452 | 695 | 445 | 500 | 238 | 258 | 103 | 196 | 145 | -21 | 206 | 184 | 208 |
| Staff expenses | -0 | -0 | -0 | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 404 | 452 | 695 | 389 | 500 | 238 | 256 | 103 | 196 | 145 | -21 | 206 | 184 | 208 |
| Depreciation & amort. | -94 | -94 | -96 | -62 | -39 | -39 | -26 | -27 | -29 | -30 | -24 | -24 | -10 | -5 |
| EBIT | 310 | 357 | 599 | 326 | 461 | 199 | 230 | 76 | 167 | 114 | -44 | 182 | 174 | 203 |
| Net financials | -289 | 211 | -198 | -194 | -153 | -100 | -92 | -71 | -64 | -56 | -55 | -61 | -91 | -36 |
| Profit before tax | 20 | 568 | 401 | 132 | 307 | 98 | 138 | 5 | 103 | 58 | -99 | 120 | 83 | 167 |
| Tax | 5 | 142 | 245 | 29 | 68 | 22 | 30 | 1 | 23 | 14 | -22 | 82 | 16 | 36 |
| Net profit | 15 | 426 | 155 | 103 | 240 | 77 | 107 | 4 | 80 | 45 | -78 | 38 | 67 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.879 | 5.827 | 6.042 | 5.975 | 5.928 | 5.782 | 5.797 | 5.606 | 5.348 | 5.178 | 4.949 | 4.818 | 4.735 | 10.419 |
| Equity | -2.182 | -1.757 | -1.425 | -1.322 | -1.082 | -1.005 | -898 | -894 | -814 | -769 | -847 | -809 | -742 | 3.924 |
| Long-term debt | 4.077 | 4.077 | 4.077 | 4.077 | 4.077 | 3.558 | 3.172 | 2.738 | 2.327 | 1.918 | 1.407 | 1.073 | 599 | 34 |
| Short-term debt | 3.872 | 3.252 | 3.067 | 2.868 | 2.513 | 2.788 | 3.067 | 3.309 | 3.387 | 3.580 | 3.961 | 4.064 | 4.390 | 4.677 |
| Total debt | 7.949 | 7.329 | 7.143 | 6.945 | 6.590 | 6.346 | 6.239 | 6.048 | 5.715 | 5.498 | 5.368 | 5.137 | 4.989 | 4.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Tv Management | Management | 1992 | — | — |
P | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Tom van der Zee | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |