| Revenue | DKK 2M | -33% |
| EBITDA | DKK 510K | -56% |
| Net profit | DKK 354K | -56% |
| Total assets | DKK 1,7M | -12% |
| Equity | DKK 599K | -52% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.391 | 2.152 | 3.490 | 2.944 | 1.960 |
| Staff expenses | -1.685 | -1.710 | -1.751 | -1.795 | -1.445 |
| EBITDA | 706 | 442 | 1.739 | 1.148 | 510 |
| Depreciation & amort. | -50 | -31 | -32 | -32 | -15 |
| EBIT | 657 | 411 | 1.707 | 1.117 | 496 |
| Net financials | -21 | 6 | 17 | -46 | -37 |
| Profit before tax | 635 | 418 | 1.724 | 1.071 | 458 |
| Tax | 142 | 94 | 381 | 272 | 104 |
| Net profit | 493 | 324 | 1.343 | 799 | 354 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.687 | 1.629 | 2.885 | 1.898 | 1.671 |
| Equity | 1.029 | 853 | 1.846 | 1.245 | 599 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 659 | 776 | 1.039 | 638 | 1.072 |
| Total debt | 659 | 776 | 1.039 | 638 | 1.072 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TV Management | Management | 2009 |
NA Management | Management | 2009 |
| Former (1) | ||
OB Audit | Audit | 2013 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2009 – 2013 | |
| Board of Directors | 2009 – 2012 | |
| Chairman | 2013 – 2015 | |
| Board of Directors | 2009 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 20–24.99% | 0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Vestergaard | Management | 0 companies |
| Nicolaj Agerbo Veng | Management | 0 companies |
| Ole Bækby Olesen | Audit | 0 companies |
| Arne Ahlburg Lassen | Chairman | 0 companies |
| Brian Hornshøj Petersen | Board of Directors | 0 companies |
| Bjarne Linnet | Chairman | 0 companies |
| Benny Gert Yde Hansen | Board of Directors | 0 companies |