| Revenue | DKK 257K | -2673% |
| EBITDA | DKK 257K | +2673% |
| Net profit | DKK 278K | +8% |
| Total assets | DKK 2,1M | +17% |
| Equity | DKK 2,1M | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -23 | -33 | -15 | -15 | 15 | -10 | -8 | -2 | -9 | -2 | -10 | 257 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -23 | -33 | -15 | -15 | 15 | -10 | -8 | -2 | -9 | -2 | -10 | 257 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -23 | -33 | -15 | -15 | 15 | -10 | -8 | -2 | -9 | -2 | -10 | 257 |
| Net financials | 2 | -356 | 387 | 52 | -207 | 117 | -281 | 49 | -227 | 335 | -2 | 269 | 142 |
| Profit before tax | -10 | -378 | 355 | 37 | -222 | 133 | -291 | 41 | -229 | 326 | -4 | 259 | 400 |
| Tax | -0 | 8 | 4 | -53 | -84 | -0 | -13 | 34 | -19 | 27 | -9 | 1 | 122 |
| Net profit | -10 | -387 | 351 | 90 | -138 | 133 | -278 | 7 | -211 | 299 | 5 | 258 | 278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.115 | 2.560 | 2.100 | 6.048 | 4.782 | 4.515 | 2.620 | 2.324 | 1.795 | 1.882 | 1.537 | 1.806 | 2.117 |
| Equity | 2.098 | 1.711 | 2.062 | 1.716 | 1.578 | 1.710 | 1.432 | 1.439 | 1.228 | 1.528 | 1.532 | 1.791 | 2.068 |
| Long-term debt | 0 | 0 | 0 | 2.766 | 2.818 | 2.494 | 896 | 672 | 350 | 350 | 0 | 0 | 0 |
| Short-term debt | 17 | 848 | 38 | 1.566 | 386 | 310 | 292 | 213 | 217 | 5 | 5 | 15 | 49 |
| Total debt | 17 | 848 | 38 | 4.332 | 3.204 | 2.804 | 1.188 | 886 | 567 | 355 | 5 | 15 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1999 | — | — |
NH Management | Management | 2000 | — | — |
KN Management | Management | 2000 | — | — |
AB | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KN ITVISION ApS | Company | 50.0% | 50.0% | 2015 |
NH ITVISION ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Niels Heuer | Management | 0 companies |
| Kim Nielsen | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Henrik Moesaa | Chairman | 0 companies |
| Sverre Harald Johnsen | Board of Directors | 0 companies |