| Revenue | DKK 909K | -15% |
| EBITDA | DKK 39K | -32% |
| Net profit | DKK 27K | -36% |
| Total assets | DKK 400K | +5% |
| Equity | DKK 321K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.008 | 1.179 | 1.203 | 554 | 2.499 | 1.518 | 1.735 | 2.365 | 940 | 2.889 | 1.180 | 1.071 | 909 |
| Staff expenses | -373 | -442 | -648 | -516 | -344 | -0 | -0 | -0 | -622 | -0 | -691 | -685 | -625 |
| EBITDA | 335 | 91 | -37 | 38 | 50 | 56 | 60 | 84 | 43 | 50 | 165 | 58 | 39 |
| Depreciation & amort. | -250 | -100 | -63 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 85 | -9 | -100 | 38 | 50 | 56 | 60 | 84 | 43 | 50 | 165 | 58 | 39 |
| Net financials | -43 | -37 | 0 | -26 | -42 | -47 | -41 | -30 | -19 | -8 | -7 | -4 | -2 |
| Profit before tax | 123 | -46 | -126 | 12 | 8 | 9 | 19 | 54 | 24 | 42 | 158 | 55 | 37 |
| Tax | 25 | -4 | 25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 12 | 10 |
| Net profit | 98 | -42 | -152 | 12 | 8 | 9 | 19 | 54 | 24 | 42 | 158 | 42 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 684 | 439 | 428 | 954 | 729 | 320 | 379 | 451 | 450 | 456 | 531 | 380 | 400 |
| Equity | 30 | -72 | -223 | -211 | -114 | -105 | -86 | 62 | 116 | 115 | 143 | 299 | 321 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -714 | 511 | 652 | 1.165 | 844 | 425 | 465 | 389 | 334 | 341 | 387 | 80 | 79 |
| Total debt | -714 | 511 | 652 | 1.165 | 844 | 425 | 465 | 389 | 334 | 341 | 387 | 80 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2005 | — | — |
TV Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VAWI HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Torben Vang Wildt | Management | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |