| Revenue | DKK 1,1M | -16% |
| EBITDA | DKK -376K | +38% |
| Net profit | DKK -390K | +28% |
| Total assets | DKK 1,4M | -14% |
| Equity | DKK -972K | -67% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 550 | 600 | 674 | 741 | 792 | 1.054 | 1.083 | 1.039 | 1.169 | 957 | 489 | 1.265 | 1.059 |
| Staff expenses | -586 | -663 | -780 | -1.011 | -1.039 | -973 | -990 | -1.031 | -1.128 | -1.059 | -908 | -1.866 | -1.435 |
| EBITDA | -36 | -62 | -106 | -270 | -247 | 81 | 112 | 8 | 40 | -102 | -420 | -601 | -376 |
| Depreciation & amort. | -350 | -265 | -278 | -348 | -276 | -158 | 10 | -32 | -23 | -8 | -9 | -54 | -59 |
| EBIT | -386 | -328 | -384 | -618 | -523 | -77 | 102 | -23 | 17 | -110 | -428 | -656 | -434 |
| Net financials | -34 | -37 | -31 | -28 | -70 | -76 | -76 | -70 | -57 | 3 | -11 | -38 | -64 |
| Profit before tax | -420 | -365 | -414 | -646 | -593 | -152 | 27 | -93 | -40 | -107 | -440 | -693 | -498 |
| Tax | -106 | -97 | -95 | -154 | -131 | -32 | 8 | -19 | -6 | -22 | -97 | -150 | -108 |
| Net profit | -314 | -267 | -319 | -492 | -462 | -121 | 19 | -74 | -34 | -85 | -343 | -543 | -390 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.878 | 1.904 | 1.508 | 1.726 | 1.344 | 1.287 | 1.773 | 1.242 | 1.527 | 1.487 | 1.551 | 1.606 | 1.383 |
| Equity | -360 | -628 | 53 | -439 | -901 | -1.021 | -1.002 | -1.076 | 390 | 304 | -39 | -582 | -972 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.669 |
| Short-term debt | 2.052 | 2.400 | 1.367 | 2.122 | 2.231 | 2.307 | 2.770 | 2.318 | 1.137 | 1.182 | 1.579 | 2.176 | 674 |
| Total debt | 2.052 | 2.400 | 1.367 | 2.122 | 2.231 | 2.307 | 2.770 | 2.318 | 1.137 | 1.182 | 1.579 | 2.176 | 2.343 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VALSGÅRD HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Vester Nielsen | Management | 0 companies |