| Revenue | DKK 2M | +6% |
| EBITDA | DKK 154K | +132% |
| Net profit | DKK 53K | +312% |
| Total assets | DKK 510K | +8% |
| Equity | DKK 14K | +137% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.338 | 1.489 | 1.742 | 1.717 | 1.975 | 1.890 | 1.937 | 1.867 | 1.983 |
| Staff expenses | -1.397 | -1.272 | -1.237 | -1.697 | -1.414 | -1.332 | -1.977 | -1.801 | -1.829 |
| EBITDA | -58 | 216 | 505 | 20 | 561 | 558 | -41 | 67 | 154 |
| Depreciation & amort. | -168 | -142 | -142 | -153 | -161 | -120 | -106 | -91 | -83 |
| EBIT | -226 | 74 | 363 | -133 | 399 | 438 | -147 | -24 | 71 |
| Net financials | -0 | -1 | -1 | -0 | -5 | -7 | -0 | -8 | -3 |
| Profit before tax | -227 | 74 | 362 | -133 | 394 | 431 | -147 | -32 | 68 |
| Tax | -49 | 16 | 80 | -29 | 84 | 94 | -30 | -7 | 15 |
| Net profit | -178 | 57 | 281 | -104 | 310 | 337 | -118 | -25 | 53 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.240 | 983 | 977 | 743 | 953 | 686 | 600 | 471 | 510 |
| Equity | -128 | -71 | 211 | 107 | 417 | 104 | -14 | -38 | 14 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.368 | 1.053 | 728 | 626 | 503 | 555 | 614 | 510 | 496 |
| Total debt | 1.368 | 1.053 | 728 | 626 | 536 | 555 | 614 | 510 | 496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A&T Varming Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Varming | Management | 0 companies |