| Revenue | DKK 2,1M | +18% |
| EBITDA | DKK -2,4M | -2% |
| Net profit | DKK -1,1M | -119% |
| Total assets | DKK 24,6M | -15% |
| Equity | DKK 17,8M | -17% |
| Employees | 5 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 2.181 | 2.842 | 2.440 | 1.613 | 2.878 | 1.778 | 2.095 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -1.690 | -1.689 | -1.713 | -1.728 | -3.107 | -4.081 | -4.454 |
| EBITDA | — | — | — | — | — | — | 491 | 1.153 | 727 | -115 | -229 | -2.303 | -2.360 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -333 | -353 | -420 | -420 | -553 | -261 | -242 |
| EBIT | — | — | — | — | — | — | 158 | 800 | 307 | -535 | -782 | -2.564 | -2.601 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 946 | 2.219 | 3.924 | 2.328 | 9.723 | 7.730 | 1.540 |
| Profit before tax | — | — | — | — | — | — | 1.104 | 3.019 | 4.231 | 1.793 | 8.941 | 5.165 | -1.061 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 4 | 91 | 131 | -171 | -346 | -587 | 13 |
| Net profit | — | — | — | — | — | — | 1.100 | 2.928 | 4.100 | 1.964 | 9.286 | 5.753 | -1.074 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 55.484 | 49.252 | 34.475 | 30.030 | 30.952 | 29.153 | 24.649 |
| Equity | — | — | — | — | — | — | 22.595 | 23.472 | 25.414 | 23.571 | 25.013 | 21.540 | 17.790 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 18.693 | 16.726 | 3.773 | 4.590 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 13.993 | 8.897 | 5.188 | 2.868 | 5.938 | 7.613 | 6.859 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 32.686 | 25.623 | 8.961 | 7.458 | 5.938 | 7.613 | 6.859 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2017 | — | — |
PB Management | Management | 2017 | — | — |
JE Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TV HOLDING 2006 ApS | Company | 25.0% | 25.0% | 2017 |
MILLARD HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
Arepa Holding Denmark ApS | Company | 100.0% | 100.0% | 2017 |
AnneDam ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Millard | Management | 0 companies |
| Pieter Benschop | Management | 0 companies |
| Jørgen Ebbesen Dam | Management | 0 companies |
| John Hestehave | Board of Directors | 0 companies |
| Steen Ørgaard Konradsen | Chairman | 0 companies |
| Torben Vad | Board of Directors | 0 companies |
| Marianne Abildgaard Kjeldsen | Board of Directors | 0 companies |
| Erik Valdemar Vilstrup | Board of Directors | 0 companies |
| Flemming Rosenaa Dufke | Board of Directors | 0 companies |
| Hunter Simpson Powell | Board of Directors | 0 companies |
| Robert John Wedoff | Chairman | 0 companies |
| Michael Kelley Bavely | Board of Directors | 0 companies |