| Revenue | DKK 9M | +20% |
| EBITDA | DKK 2,8M | +13% |
| Net profit | DKK 46K | +101% |
| Total assets | DKK 49,1M | +6% |
| Equity | DKK 7,2M | +1% |
| Employees | 16 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.445 | 8.603 | 6.543 | 7.462 | 8.974 |
| Staff expenses | -5.899 | -4.303 | -4.478 | -5.003 | -6.197 |
| EBITDA | 3.546 | 4.300 | 1.977 | 2.460 | 2.777 |
| Depreciation & amort. | -2.162 | -2.231 | -2.263 | -6.910 | -1.277 |
| EBIT | 1.384 | 2.069 | -286 | -4.451 | 1.499 |
| Net financials | -491 | -416 | -454 | -1.302 | -1.421 |
| Profit before tax | 893 | 1.653 | -740 | -5.752 | 78 |
| Tax | 342 | 364 | -128 | -695 | 32 |
| Net profit | 551 | 1.289 | -612 | -5.057 | 46 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 67.203 | 65.966 | 53.353 | 46.284 | 49.065 |
| Equity | 25.261 | 26.551 | 12.169 | 7.111 | 7.157 |
| Long-term debt | 30.885 | 29.792 | 30.661 | 29.836 | 28.349 |
| Short-term debt | 7.093 | 5.471 | 7.258 | 6.931 | 11.881 |
| Total debt | 37.979 | 35.263 | 37.919 | 36.767 | 40.230 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
BS Founder | Founder | 2015 |
TV Chief Executive Officer | Chief Executive Officer | 2025 |
NH Management | Management | 2025 |
| Former (1) | ||
KL Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (5) | ||
| Board of Directors | 2015 – 2017 | |
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2018 – 2025 | |
| Chairman | 2019 – 2025 | |
| Board of Directors | 2017 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Boje Skytte | Founder | 0 companies |
| Tom Vagn Christensen | Chief Executive Officer | 0 companies |
| Niels Henning Christensen | Management | 0 companies |
| Kristoffer Linderoth Nordskilde | Management | 0 companies |
| Laura Raadal Jørgensen | Board of Directors | 0 companies |
| Karsten Fenger | Board of Directors | 0 companies |
| Torben Brix Olsen | Board of Directors | 0 companies |
| Kirsten Vulff-Dahl | Chairman | 0 companies |
| Claes Lagerbon Jensen | Board of Directors | 0 companies |
| Inge-Lise Bonde | Chairman | 0 companies |
| Carsten Bernhardt Jensen | Board of Directors | 0 companies |
| Per Meinert | Board of Directors | 0 companies |