| Revenue | DKK -1,3M | +772% |
| EBITDA | DKK -2M | -129% |
| Net profit | DKK -72K | -102% |
| Total assets | DKK 34,5M | -2% |
| Equity | DKK 34,2M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | -62 | -89 | -103 | -120 | -150 | -107 | -59 | -129 | -87 | -87 | -275 | -147 | -1.283 |
| Staff expenses | -240 | -250 | -235 | -250 | -250 | -360 | -210 | -0 | -420 | -461 | -210 | -736 | -738 | -745 |
| EBITDA | -193 | -312 | -324 | -353 | -370 | -510 | -317 | -59 | -549 | -548 | -297 | -1.011 | -885 | -2.028 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 |
| EBIT | -193 | -312 | -324 | -353 | -370 | -516 | -324 | -66 | -556 | -554 | -297 | -1.011 | -885 | -2.028 |
| Net financials | 1.416 | 2.269 | 4.028 | 1.735 | 412 | 5.923 | 2.265 | -968 | 4.133 | 5.993 | -2.073 | 4.141 | 4.832 | 1.943 |
| Profit before tax | 1.223 | 1.957 | 3.705 | 1.382 | 42 | 5.407 | 1.941 | -1.034 | 3.577 | 5.439 | -2.370 | 3.130 | 3.947 | -85 |
| Tax | 115 | 479 | 908 | 320 | 9 | 1.174 | 444 | -227 | 788 | 1.197 | -521 | 690 | 866 | -13 |
| Net profit | 1.108 | 1.478 | 2.797 | 1.062 | 33 | 4.233 | 1.498 | -807 | 2.789 | 4.241 | -1.849 | 2.441 | 3.081 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.845 | 15.456 | 18.843 | 19.015 | 18.951 | 24.154 | 24.988 | 23.743 | 27.135 | 32.129 | 29.116 | 31.536 | 35.255 | 34.505 |
| Equity | 13.578 | 14.991 | 17.723 | 18.720 | 18.688 | 22.896 | 24.394 | 23.587 | 26.376 | 30.618 | 28.769 | 31.209 | 34.290 | 34.218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 266 | 465 | 1.120 | 295 | 263 | 1.258 | 594 | 156 | 759 | 1.511 | 348 | 327 | 965 | 287 |
| Total debt | 266 | 465 | 1.120 | 295 | 263 | 1.258 | 594 | 156 | 759 | 1.511 | 348 | 327 | 965 | 287 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Vassard | Management | 0 companies |
| Søren Vassard | Board of Directors | 0 companies |
| Leo Sørensen | Board of Directors | 0 companies |