| Revenue | DKK 1,3M | +2% |
| EBITDA | DKK 592K | +385% |
| Net profit | DKK 898K | -11% |
| Total assets | DKK 4M | +6% |
| Equity | DKK 3,5M | +28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.448 | 3.518 | 1.879 | 346 | 89 | 674 | 518 | 326 | 268 | 328 | 464 | 1.645 | 1.317 | 1.345 |
| Staff expenses | -2.835 | -4.352 | -2.262 | -468 | -477 | -712 | -458 | -393 | -304 | -279 | -269 | -807 | -1.525 | -753 |
| EBITDA | 613 | -834 | -383 | -122 | -388 | -38 | 60 | -67 | -36 | 50 | 195 | 838 | -208 | 592 |
| Depreciation & amort. | -13 | -38 | -47 | -6 | -2 | -0 | -3 | -7 | -7 | -8 | -11 | -0 | -0 | -0 |
| EBIT | 600 | -873 | -430 | -129 | -390 | -38 | 57 | -73 | -43 | 42 | 183 | 838 | -208 | 592 |
| Net financials | -1 | -1 | -16 | -19 | -20 | -1 | -4 | -7 | -8 | -8 | -8 | 545 | 1.224 | 556 |
| Profit before tax | 599 | -874 | -445 | -148 | -410 | -39 | 53 | -80 | -51 | 34 | 175 | 1.384 | 1.016 | 1.148 |
| Tax | 151 | -216 | -99 | 3 | 73 | 3 | -0 | -0 | -10 | -0 | -0 | 16 | 1 | 250 |
| Net profit | 449 | -658 | -346 | -150 | -483 | -42 | 53 | -80 | -42 | 34 | 175 | 1.368 | 1.015 | 898 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.695 | 1.214 | 538 | 266 | 78 | 151 | 298 | 129 | 126 | 125 | 403 | 2.417 | 3.784 | 4.015 |
| Equity | 871 | 212 | -134 | -284 | -100 | -143 | -90 | -170 | -212 | -177 | -3 | 1.856 | 2.753 | 3.529 |
| Long-term debt | -48 | -49 | 50 | 48 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 249 |
| Short-term debt | 777 | 953 | 672 | 550 | 178 | 294 | 388 | 300 | 338 | 303 | 406 | 559 | 1.031 | 238 |
| Total debt | 777 | 953 | 672 | 550 | 178 | 294 | 388 | 300 | 338 | 303 | 406 | 561 | 1.032 | 487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AF Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
MN Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
Charlie Tango A/S | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Vejlemand | Chief Executive Officer | 0 companies |
| Anders Frederik Hammer Cervera | Chief Executive Officer | 0 companies |
| Martin Nebelong Vidiendal Olsen | Management | 0 companies |
| Andreas Borreskov Iversen | Chairman | 0 companies |
| Tim Frank Andersen | Board of Directors | 0 companies |