| Revenue | DKK 2,2M | +8% |
| EBITDA | DKK 495K | +523% |
| Net profit | DKK 262K | +251% |
| Total assets | DKK 1,7M | +36% |
| Equity | DKK 448K | +141% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.057 | 2.211 | 3.257 | 2.666 | 2.513 | 2.576 | 1.740 | 2.138 | 2.060 | 2.222 |
| Staff expenses | -1.927 | -2.026 | -2.614 | -2.275 | -2.481 | -2.262 | -1.437 | -1.870 | -1.980 | -1.727 |
| EBITDA | 130 | 185 | 643 | 391 | 31 | 314 | 303 | 268 | 79 | 495 |
| Depreciation & amort. | -145 | -261 | -269 | -277 | -417 | -438 | -319 | -291 | -277 | -144 |
| EBIT | -15 | -76 | 374 | 114 | -385 | -123 | -16 | -24 | -197 | 351 |
| Net financials | -11 | -27 | -17 | -8 | -24 | -3 | -13 | -13 | -8 | 1 |
| Profit before tax | -26 | -104 | 357 | 106 | -409 | -126 | -29 | -37 | -205 | 352 |
| Tax | 20 | 35 | 81 | 35 | -83 | -26 | -0 | 6 | -31 | 89 |
| Net profit | -46 | -139 | 276 | 71 | -326 | -100 | -29 | -43 | -174 | 262 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.354 | 2.296 | 2.542 | 2.503 | 2.627 | 1.963 | 1.449 | 1.796 | 1.235 | 1.679 |
| Equity | 854 | 715 | 992 | 863 | 532 | 432 | 403 | 360 | 186 | 448 |
| Long-term debt | 304 | 0 | 0 | 77 | 322 | 506 | 189 | 89 | 36 | 0 |
| Short-term debt | 849 | 1.286 | 1.307 | 1.285 | 1.579 | 855 | 751 | 1.293 | 1.011 | 1.231 |
| Total debt | 1.153 | 1.286 | 1.307 | 1.362 | 1.900 | 1.362 | 941 | 1.382 | 1.046 | 1.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valstrøm Holding ApS | Company | 100.0% | 100.0% | 2021 |
TV Hollmann Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tor Valstrøm | Management | 0 companies |
| Troels Valstrøm Hollmann | Board of Directors | 0 companies |
| Jette Kock Kristoffersen | Board of Directors | 0 companies |
| Lily Ellen Kock Valstrøm | Board of Directors | 0 companies |