| Revenue | DKK 422K | -5% |
| EBITDA | DKK 422K | -5% |
| Net profit | DKK 86K | +484% |
| Total assets | DKK 7,4M | -2% |
| Equity | DKK 772K | -20% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 48 | 49 | 53 | 68 | 313 | 406 | 418 | 431 | 410 | 446 | 413 | 445 | 422 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 49 | 53 | 68 | 313 | 406 | 418 | 431 | 410 | 446 | 413 | 445 | 422 |
| Depreciation & amort. | -7 | -14 | -15 | -29 | -114 | -140 | -151 | -152 | -152 | -153 | -153 | -80 | -81 |
| EBIT | 40 | 35 | 37 | 39 | 200 | 266 | 267 | 278 | 258 | 293 | 259 | 364 | 342 |
| Net financials | -39 | -16 | -11 | -21 | -126 | -144 | -148 | -141 | -138 | -140 | -234 | -323 | -208 |
| Profit before tax | 2 | 19 | 27 | 18 | 74 | 123 | 119 | 137 | 119 | 153 | 25 | 42 | 133 |
| Tax | 1 | 5 | 7 | 4 | 13 | 97 | 60 | 64 | 60 | -10 | 39 | 27 | 47 |
| Net profit | 1 | 14 | 20 | 14 | 61 | 26 | 59 | 73 | 60 | 163 | -14 | 15 | 86 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.019 | 1.356 | 1.478 | 3.240 | 7.796 | 8.196 | 8.172 | 8.032 | 7.886 | 7.764 | 7.602 | 7.522 | 7.375 |
| Equity | 201 | 489 | 509 | 523 | 583 | 609 | 669 | 742 | 802 | 964 | 950 | 965 | 772 |
| Long-term debt | 776 | 754 | 725 | 1.536 | 5.926 | 6.584 | 6.424 | 5.466 | 5.302 | 5.175 | 6.539 | 6.518 | 6.252 |
| Short-term debt | 42 | 40 | 175 | 1.119 | 1.249 | 928 | 1.005 | 1.747 | 1.705 | 1.624 | 113 | 39 | 351 |
| Total debt | 818 | 795 | 900 | 2.655 | 7.174 | 7.512 | 7.428 | 7.213 | 7.008 | 6.799 | 6.653 | 6.557 | 6.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2013 | — | — |
RS Management | Management | 2013 | — | — |
LS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M & T HOLDING 2013 ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Velbæk Fiedler | Management | 0 companies |
| Rene Saandvig Nielsen | Management | 0 companies |
| Lars Sandgaard | Management | 0 companies |