| Revenue | DKK 3,1M | +18% |
| EBITDA | DKK 333K | +7096% |
| Net profit | DKK 288K | +620% |
| Total assets | DKK 838K | +3% |
| Equity | DKK 420K | +218% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.127 | 1.126 | 1.292 | 1.118 | 1.086 | 1.060 | 1.021 | 1.276 | 1.738 | 2.322 | 2.578 | 2.606 | 3.063 |
| Staff expenses | -1.143 | -1.115 | -1.263 | -1.127 | -995 | -1.081 | -1.062 | -1.238 | -1.633 | -2.176 | -2.368 | -2.501 | -2.730 |
| EBITDA | -19 | 11 | 28 | -9 | 91 | -21 | -41 | 13 | 65 | 96 | 149 | 5 | 333 |
| Depreciation & amort. | -68 | -73 | -71 | -66 | -66 | -67 | -67 | -52 | -34 | -24 | -38 | -60 | -46 |
| EBIT | -87 | -62 | -43 | -75 | 25 | -88 | -108 | -39 | 31 | 73 | 111 | -55 | 288 |
| Net financials | -9 | -3 | -5 | -6 | -5 | -5 | -5 | -1 | -1 | -1 | -1 | -0 | 0 |
| Profit before tax | -49 | -65 | -47 | -80 | 20 | -92 | -113 | -40 | 31 | 71 | 110 | -55 | 288 |
| Tax | 23 | -14 | -11 | 75 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -73 | -51 | -36 | -156 | 20 | -92 | -113 | -40 | 31 | 71 | 110 | -55 | 288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 733 | 740 | 657 | 594 | 645 | 502 | 429 | 333 | 817 | 1.403 | 703 | 816 | 838 |
| Equity | 443 | 392 | 356 | 201 | 221 | 128 | 15 | -24 | 6 | 78 | 188 | 132 | 420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 111 | 0 |
| Short-term debt | 290 | 348 | 301 | 394 | 425 | 374 | 414 | 357 | 811 | 1.325 | 396 | 573 | 418 |
| Total debt | 290 | 348 | 301 | 394 | 425 | 374 | 414 | 357 | 811 | 1.325 | 515 | 684 | 418 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2019 | — | — |
TV Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARIT HOLDING A/S | Company | 50.0% | 50.0% | 2026 |
ALK KOLDING ApS | Company | 50.0% | 50.0% | 2019 |
C. Holding Kolding ApS | Company | 50.0% | 50.0% | 2017 |
MILLE HOLDING 2012 ApS | Company | 15.0% | 15.0% | 2012 |
| Individual | 50.0% | 50.0% | 2017 | |
P. SV Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Knudsgaard | Management | 0 companies |
| Tonni Verner Schumacher | Founder | 0 companies |
| Bo Dybdal Spellerberg | Board of Directors | 0 companies |
| Bjarne Donslund Carlsen | Board of Directors | 0 companies |
| Bent Lyhne | Chairman | 0 companies |