| Revenue | DKK 6,1M | -10% |
| EBITDA | DKK 351K | -75% |
| Net profit | DKK 222K | -83% |
| Total assets | DKK 10M | +67% |
| Equity | DKK -1,7M | +12% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.798 | 4.951 | 5.749 | 9.888 | 5.372 | 8.958 | 3.424 | 5.249 | 3.340 | 5.505 | 6.569 | 5.822 | 6.750 | 6.097 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 437 | -1.253 | -1.643 | 997 | -923 | 775 | -566 | 1.089 | 308 | 1.045 | 1.476 | 173 | 1.426 | 351 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 437 | -1.253 | -1.643 | 997 | -923 | 775 | -566 | 1.089 | 308 | 1.045 | 1.476 | 173 | 1.426 | 351 |
| Net financials | -79 | -152 | -277 | -389 | -176 | -472 | -59 | -183 | -183 | -97 | -141 | -137 | -139 | -129 |
| Profit before tax | 358 | -1.406 | -1.919 | 608 | -1.099 | 303 | -626 | 905 | 126 | 948 | 1.334 | 36 | 1.287 | 222 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 358 | -1.659 | -1.919 | 608 | -1.540 | 303 | -626 | 905 | 126 | 948 | 1.334 | 36 | 1.287 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.507 | 4.228 | 4.203 | 6.586 | 5.852 | 8.907 | 6.163 | 7.547 | 5.971 | 5.735 | 5.940 | 6.068 | 5.998 | 9.997 |
| Equity | -2.154 | -4.162 | -6.249 | -5.641 | -5.781 | -5.716 | -6.520 | -5.615 | -5.489 | -4.541 | -3.207 | -3.171 | -1.884 | -1.661 |
| Long-term debt | 1.150 | 1.010 | 771 | 2.500 | 2.575 | 2.650 | 2.500 | 1.700 | 1.700 | 1.794 | 1.700 | 1.700 | 1.700 | 1.700 |
| Short-term debt | 4.511 | 7.380 | 9.681 | 9.727 | 9.058 | 11.973 | 10.183 | 11.462 | 9.761 | 8.482 | 7.446 | 7.538 | 6.182 | 9.959 |
| Total debt | 5.661 | 8.390 | 10.452 | 12.227 | 11.633 | 14.623 | 12.683 | 13.162 | 11.461 | 10.276 | 9.146 | 9.238 | 7.882 | 11.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Victor Niehues | Audit | 0 companies |
| Morten Thune Højberg | Board of Directors | 0 companies |
| Jens Fischer | Board of Directors | 0 companies |
| René Offersen | Board of Directors | 0 companies |