| Revenue | DKK 8,8M | +10% |
| EBITDA | DKK 1,6M | -24% |
| Net profit | DKK 782K | -34% |
| Total assets | DKK 11,6M | +3% |
| Equity | DKK 8,8M | +0% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.313 | 3.456 | 4.236 | 4.328 | 4.718 | 5.125 | 5.862 | 5.977 | 6.049 | 6.312 | 7.607 | 8.593 | 8.007 | 8.799 |
| Staff expenses | -2.836 | -2.828 | -3.413 | -3.387 | -3.541 | -3.708 | -4.282 | -4.925 | -4.213 | -4.370 | -4.941 | -5.588 | -5.944 | -7.240 |
| EBITDA | 476 | 628 | 823 | 941 | 1.177 | 1.417 | 1.580 | 1.052 | 1.836 | 1.942 | 2.666 | 3.005 | 2.063 | 1.559 |
| Depreciation & amort. | -144 | -121 | -116 | -117 | -165 | -166 | -162 | -308 | -381 | -349 | -438 | -420 | -472 | -499 |
| EBIT | 332 | 507 | 707 | 824 | 1.012 | 1.251 | 1.418 | 744 | 1.455 | 1.593 | 2.228 | 2.585 | 1.591 | 1.060 |
| Net financials | -10 | -8 | -10 | -18 | -6 | -12 | -20 | -46 | -27 | -23 | -23 | -22 | -21 | -28 |
| Profit before tax | 322 | 499 | 696 | 806 | 1.006 | 1.239 | 1.398 | 698 | 1.428 | 1.570 | 2.205 | 2.563 | 1.570 | 1.032 |
| Tax | 76 | 127 | 195 | 193 | 232 | 279 | 323 | 164 | 324 | 361 | 505 | 589 | 390 | 250 |
| Net profit | 246 | 372 | 502 | 613 | 775 | 960 | 1.075 | 534 | 1.104 | 1.209 | 1.700 | 1.974 | 1.180 | 782 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.725 | 4.569 | 5.452 | 5.533 | 5.820 | 7.006 | 7.840 | 7.777 | 8.704 | 8.950 | 10.115 | 11.244 | 11.209 | 11.581 |
| Equity | 2.799 | 2.875 | 3.116 | 3.728 | 4.129 | 4.642 | 5.158 | 5.021 | 5.604 | 6.254 | 7.322 | 8.515 | 8.801 | 8.837 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.926 | 1.694 | 2.336 | 1.804 | 1.691 | 2.364 | 2.682 | 2.756 | 3.100 | 2.696 | 2.793 | 2.729 | 2.408 | 2.744 |
| Total debt | 1.926 | 1.694 | 2.336 | 1.804 | 1.691 | 2.364 | 2.682 | 2.756 | 3.100 | 2.696 | 2.793 | 2.729 | 2.408 | 2.744 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2026 | — | — |
JT Management | Management | 1998 | — | — |
SE Management | Management | 2001 | — | — |
TC Management | Management | 2007 | — | — |
PA Management | Management | 1998 | — | — |
FS Management | Management | 1999 | — | — |
PJ Management | Management | 2026 | — | — |
RS Management | Management | 2009 | — | — |
AH Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Tanya Volstrup | Management | 0 companies |
| Jørgen Toft Jespersen | Management | 0 companies |
| Søs Elizabeth Folting | Management | 0 companies |
| Thomas Christian Dam | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Frederico Segura | Management | 0 companies |
| Poul Jensen | Management | 0 companies |
| Ralf Schmidt | Management | 0 companies |
| Arne Henriksen | Management | 0 companies |
| Ejvind Frits Balle | Chairman | 0 companies |
| Serrana Cabrera Garcia | Board of Directors | 0 companies |
| Federico Segura Roda | Board of Directors | 0 companies |
| Lara Aragones Ortiz | Board of Directors | 0 companies |