| Revenue | DKK 275K | +2222% |
| EBITDA | DKK 127K | +292% |
| Net profit | DKK 143K | +378% |
| Total assets | DKK 3,2M | +346% |
| Equity | DKK 1,1M | +87% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 113 | 823 | 1.423 | 856 | 1.023 | 356 | 500 | 213 | 652 | -91 | 12 | 275 |
| Staff expenses | -0 | -0 | -170 | -241 | -276 | -268 | -343 | -446 | -331 | -409 | -230 | -78 | -148 |
| EBITDA | 54 | 113 | 653 | 1.181 | 580 | 755 | 12 | -213 | -119 | 326 | -321 | -66 | 127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 54 | 113 | 653 | 1.181 | 580 | 755 | 12 | -213 | -119 | 326 | -321 | -66 | 127 |
| Net financials | 0 | 0 | 0 | 18 | 36 | 16 | 19 | 0 | 8 | 23 | 78 | -0 | 16 |
| Profit before tax | 55 | 113 | 653 | 1.199 | 616 | 770 | 31 | -212 | -110 | 349 | -243 | -66 | 143 |
| Tax | 14 | 28 | 163 | 285 | 145 | 166 | 4 | -0 | -4 | -34 | -62 | -15 | -0 |
| Net profit | 41 | 85 | 490 | 914 | 471 | 604 | 27 | -212 | -107 | 383 | -181 | -52 | 143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 415 | 652 | 1.038 | 2.172 | 1.500 | 1.011 | 835 | 641 | 682 | 996 | 744 | 720 | 3.210 |
| Equity | 170 | 255 | 745 | 759 | 1.230 | 734 | 761 | 549 | 442 | 825 | 644 | 593 | 1.111 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 245 | 397 | 293 | 1.414 | 270 | 277 | 73 | 92 | 240 | 171 | 100 | 127 | 2.099 |
| Total debt | 245 | 397 | 293 | 1.414 | 270 | 277 | 73 | 92 | 240 | 171 | 100 | 127 | 2.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2010 | — | — |
TV Founder | Founder | 2009 | — | — |
SH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 | |
MAXIMA EJENDOMSINVEST ApS | Company | 25.0% | 25.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Madsen | Management | 0 companies |
| Tonny Vest | Founder | 0 companies |
| Søren Hvidberg | Management | 0 companies |