| Revenue | DKK 125,2M | +70% |
| EBITDA | DKK 41,4M | +85% |
| Net profit | DKK 24,8M | +4% |
| Total assets | DKK 188,6M | +13% |
| Equity | DKK 77,3M | +44% |
| Employees | 303 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 53.653 | 56.774 | 57.182 | 73.667 | 125.173 |
| Staff expenses | -33.043 | -44.374 | -48.722 | -51.272 | -83.779 |
| EBITDA | 20.610 | 12.400 | 8.460 | 22.395 | 41.360 |
| Depreciation & amort. | -2.753 | -3.210 | -3.571 | -4.228 | -4.885 |
| EBIT | 17.858 | 9.190 | 4.889 | 18.167 | 36.475 |
| Net financials | -1.458 | -1.163 | -3.140 | 8.819 | -4.660 |
| Profit before tax | 16.400 | 8.028 | 1.750 | 26.986 | 31.816 |
| Tax | 3.610 | 1.803 | 368 | 3.179 | 7.037 |
| Net profit | 12.789 | 6.224 | 1.382 | 23.807 | 24.779 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 83.910 | 105.189 | 125.400 | 166.513 | 188.592 |
| Equity | 26.028 | 30.928 | 31.034 | 53.541 | 77.320 |
| Long-term debt | 18.270 | 18.198 | 36.207 | 37.535 | 39.865 |
| Short-term debt | 39.554 | 53.734 | 57.379 | 74.252 | 71.407 |
| Total debt | 57.824 | 71.933 | 93.586 | 111.787 | 111.272 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TV Chief Executive Officer | Chief Executive Officer | 2007 |
| Former (3) | ||
PB Management | Management | 1996 – 1996 |
NY Management | Management | 1996 – 2007 |
HA Audit | Audit | 1996 – 1996 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2007 | |
| Former (1) | ||
| Chairman | 2007 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Nina Yvonne Sørensen | Management | 0 companies |
| Tenna Vibholm Rasmussen | Chief Executive Officer | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Troels Vibholm | Chairman | 0 companies |
| Morten Brunsgaard Rasmussen | Board of Directors | 0 companies |
| Carsten Vibholm | Chairman | 0 companies |