| Revenue | DKK 786K | +2% |
| EBITDA | DKK 160K | -45% |
| Net profit | DKK 127K | -43% |
| Total assets | DKK 1,4M | +28% |
| Equity | DKK 846K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.719 | 2.335 | 2.405 | 2.129 | 1.738 | 1.585 | 1.233 | 811 | 773 | 637 | 641 | 773 | 786 |
| Staff expenses | -1.820 | -1.858 | -1.871 | -1.682 | -1.576 | -1.512 | -1.059 | -686 | -671 | -581 | -588 | -480 | -626 |
| EBITDA | 870 | 478 | 520 | 447 | 162 | 73 | 174 | 121 | 102 | 56 | 54 | 293 | 160 |
| Depreciation & amort. | 65 | 65 | 31 | 56 | 56 | -56 | -0 | -5 | -20 | -20 | -20 | -10 | -0 |
| EBIT | 805 | 413 | 490 | 391 | 106 | 17 | 174 | 116 | 82 | 36 | 34 | 283 | 160 |
| Net financials | 28 | 24 | 15 | 0 | 2 | 0 | 2 | 4 | -19 | -6 | -2 | 1 | 3 |
| Profit before tax | 834 | 438 | 505 | 391 | 108 | 17 | 176 | 120 | 63 | 30 | 31 | 285 | 163 |
| Tax | 212 | 113 | 124 | 93 | 25 | 5 | 39 | 27 | 14 | 7 | 7 | 64 | 37 |
| Net profit | 621 | 325 | 381 | 299 | 84 | 13 | 136 | 93 | 49 | 23 | 24 | 221 | 127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.069 | 3.460 | 3.368 | 3.047 | 2.092 | 1.927 | 2.129 | 1.541 | 1.531 | 1.161 | 1.037 | 1.128 | 1.447 |
| Equity | 1.635 | 1.335 | 1.391 | 1.310 | 1.093 | 1.106 | 1.242 | 785 | 679 | 555 | 498 | 719 | 846 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 52 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.431 | 2.125 | 1.971 | 1.726 | 976 | 797 | 858 | 707 | 776 | 583 | 522 | 409 | 601 |
| Total debt | 2.431 | 2.125 | 1.971 | 1.726 | 976 | 797 | 858 | 729 | 827 | 583 | 522 | 409 | 601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2002 | — | — |
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PROTEL HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Villy Rasmussen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |