| Revenue | DKK 754K | +18% |
| EBITDA | DKK 754K | +18% |
| Net profit | DKK 157K | -59% |
| Total assets | DKK 14,6M | +0% |
| Equity | DKK 4,1M | +4% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | -127 | -78 | -124 | -88 | 530 | 797 | 622 | 508 | 582 | 640 | 754 |
| Staff expenses | -14 | -89 | -98 | -73 | -103 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -115 | -215 | -176 | -197 | -191 | 530 | 797 | 622 | 508 | 582 | 640 | 754 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -115 | -215 | -176 | -197 | -195 | 530 | 797 | 622 | 508 | 582 | 640 | 754 |
| Net financials | 75 | -1.247 | 1.005 | 660 | -549 | 39 | -130 | -94 | -182 | 324 | -235 | -314 |
| Profit before tax | -41 | -1.463 | 829 | 464 | -743 | 569 | 667 | 529 | 326 | 906 | 498 | 195 |
| Tax | 5 | 43 | 5 | 52 | 289 | 123 | 155 | 118 | -18 | 185 | 117 | 38 |
| Net profit | -46 | -1.506 | 823 | 412 | -1.033 | 446 | 512 | 410 | 344 | 721 | 382 | 157 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.242 | 21.472 | 16.957 | 16.681 | 3.258 | 9.013 | 10.737 | 10.744 | 11.750 | 12.870 | 14.687 | 14.619 |
| Equity | 13.181 | 21.412 | 16.923 | 16.649 | 1.124 | 1.570 | 2.081 | 2.492 | 2.835 | 3.556 | 3.938 | 4.095 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.987 | 4.839 | 7.148 | 6.386 | 6.993 | 6.383 | 7.356 | 6.803 |
| Short-term debt | 61 | 60 | 35 | 31 | 147 | 2.535 | 1.346 | 1.702 | 1.762 | 2.771 | 3.214 | 3.593 |
| Total debt | 61 | 60 | 35 | 31 | 2.134 | 7.374 | 8.494 | 8.088 | 8.755 | 9.154 | 10.570 | 10.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Villumsen Invest ApS | Company | 50.0% | 50.0% | 2025 |
MEW Invest ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 15.0% | 5.0% | 2015 | |
JOVICA A/S | Company | 25.0% | 25.0% | 2016 |
| Individual | 0.0% | 5.0% | 2015 | |
| Individual | 0.0% | 5.0% | 2015 | |
| Individual | 5.0% | 0.0% | 2015 | |
| Individual | 0.0% | 5.0% | 2015 | |
42 Invest ApS | Company | 0.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Villumsen | Chief Executive Officer | 0 companies |
| Karsten Emanuel Johansen | Chairman | 0 companies |
| Peter Svend Emanuel Johansen | Board of Directors | 0 companies |
| Lars Handwerk | Board of Directors | 0 companies |
| Thomas Saxe | Board of Directors | 0 companies |