| Revenue | DKK 2,2M | +31% |
| EBITDA | DKK 297K | +39% |
| Net profit | DKK 181K | +469% |
| Total assets | DKK 2,3M | -24% |
| Equity | DKK 1,4M | +14% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 856 | 362 | 857 | -257 | 192 | 577 | 247 | 1.533 | 3.512 | 2.091 | 1.648 | 2.161 |
| Staff expenses | -573 | -373 | -390 | -410 | -248 | -178 | -303 | -578 | -1.644 | -1.669 | -1.435 | -1.865 |
| EBITDA | 283 | -23 | 454 | -681 | -62 | 398 | -55 | 955 | 1.873 | 422 | 213 | 297 |
| Depreciation & amort. | 193 | -178 | -178 | -145 | -64 | -72 | -76 | -172 | -61 | -96 | -96 | -49 |
| EBIT | 90 | -201 | 276 | -826 | -126 | 327 | -131 | 783 | 1.812 | 326 | 117 | 247 |
| Net financials | 8 | -105 | -136 | -127 | -134 | -40 | -8 | -35 | -0 | 11 | -63 | -13 |
| Profit before tax | 98 | -306 | 140 | -952 | -260 | 286 | -139 | 748 | 1.812 | 337 | 53 | 234 |
| Tax | 27 | -75 | 39 | -175 | -58 | 62 | -106 | -0 | 316 | 77 | 21 | 54 |
| Net profit | 71 | -232 | 102 | -777 | -202 | 224 | -33 | 748 | 1.496 | 260 | 32 | 181 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.033 | 4.507 | 4.290 | 3.424 | 2.613 | 3.123 | 2.625 | 3.740 | 5.987 | 2.134 | 2.969 | 2.260 |
| Equity | 571 | 339 | 441 | -336 | -539 | 1.436 | 1.403 | 2.045 | 3.508 | 1.217 | 1.249 | 1.430 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.462 | 4.168 | 3.849 | 3.761 | 3.152 | 1.688 | 1.222 | 1.696 | 2.479 | 897 | 1.705 | 812 |
| Total debt | 3.462 | 4.168 | 3.849 | 3.761 | 3.152 | 1.688 | 1.222 | 1.696 | 2.479 | 897 | 1.705 | 812 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2018 | — | — |
HE Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOGH Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Vestmark | Management | 0 companies |
| Henrik Eilsø Helsgaard | Management | 0 companies |
| Leif Juul Sørensen | Chairman | 0 companies |
| Marianne Juul Vestmark | Board of Directors | 0 companies |