| Revenue | — | — |
| EBITDA | DKK -34K | +32% |
| Net profit | DKK -42K | +30% |
| Total assets | DKK 468K | -6% |
| Equity | DKK 157K | -21% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 158 | 569 | 908 | 1.372 | 1.938 | 2.583 | 2.694 | 2.588 | 2.440 | 753 | -51 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -0 |
| EBITDA | 158 | 569 | 908 | 1.372 | 1.938 | 2.583 | 2.694 | 2.588 | -1.798 | 653 | -51 | -34 |
| Depreciation & amort. | -144 | -476 | -731 | -1.076 | -1.248 | -1.573 | -1.655 | -1.661 | -1.423 | -0 | -0 | -0 |
| EBIT | 14 | 93 | 178 | 297 | 690 | 1.010 | 1.039 | 927 | -3.221 | 653 | -51 | -34 |
| Net financials | -33 | -55 | -89 | -100 | -103 | -169 | -127 | -61 | -102 | -31 | -9 | -7 |
| Profit before tax | -18 | 39 | 89 | 197 | 586 | 841 | 912 | 867 | -3.324 | 622 | -60 | -42 |
| Tax | -4 | 4 | 18 | 43 | 129 | 186 | 200 | 191 | -279 | 139 | -0 | -0 |
| Net profit | -14 | 35 | 71 | 153 | 458 | 655 | 711 | 676 | -3.044 | 483 | -60 | -42 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.977 | 2.157 | 3.700 | 4.896 | 8.836 | 11.566 | 11.270 | 10.925 | 834 | 1.020 | 498 | 468 |
| Equity | 60 | 95 | 166 | 319 | 777 | 1.432 | 2.144 | 2.820 | -224 | 259 | 199 | 157 |
| Long-term debt | 1.212 | 1.522 | 2.772 | 2.665 | 5.724 | 7.566 | 6.729 | 5.571 | 158 | 209 | 0 | 0 |
| Short-term debt | 704 | 444 | 605 | 1.730 | 2.004 | 2.089 | 1.902 | 2.027 | 831 | 552 | 299 | 311 |
| Total debt | 1.917 | 1.966 | 3.377 | 4.395 | 7.728 | 9.655 | 8.632 | 7.598 | 989 | 761 | 299 | 311 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BRINCK-THOMSEN ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Vestergaard Thomsen | Management | 0 companies |