| Revenue | DKK 525K | -42% |
| EBITDA | DKK 78K | +227% |
| Net profit | DKK -125K | +64% |
| Total assets | DKK 912K | +1% |
| Equity | DKK -776K | -19% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -275 | -153 | -28 | 31 | 574 | 605 | 907 | 525 |
| Staff expenses | -616 | -576 | -444 | -483 | -555 | -790 | -883 | -432 |
| EBITDA | -892 | -728 | -471 | -471 | 19 | -185 | 24 | 78 |
| Depreciation & amort. | -13 | -17 | -24 | -24 | -185 | -271 | -269 | -132 |
| EBIT | -904 | -745 | -496 | -495 | -165 | -456 | -245 | -54 |
| Net financials | -22 | -60 | -79 | -100 | -39 | -72 | -98 | -71 |
| Profit before tax | -926 | -806 | -574 | -596 | -204 | -528 | -343 | -125 |
| Tax | -77 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -849 | -806 | -574 | -596 | -204 | -528 | -343 | -125 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 384 | 359 | 246 | 184 | 1.360 | 1.274 | 906 | 912 |
| Equity | -799 | -1.605 | -2.179 | -2.775 | 221 | -307 | -651 | -776 |
| Long-term debt | 0 | 0 | 0 | 0 | 196 | 85 | 0 | 0 |
| Short-term debt | 1.184 | 1.964 | 2.425 | 2.959 | 943 | 1.497 | 1.557 | 1.688 |
| Total debt | 1.184 | 1.964 | 2.425 | 2.959 | 1.139 | 1.582 | 1.557 | 1.688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Management | Management | 2022 | — | — |
MS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KN ITVISION ApS | Company | 50.0% | 50.0% | 2022 |
BGA Viborg A/S | Company | 50.0% | 50.0% | 2022 |
BOC INVEST ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Nielsen | Management | 0 companies |
| Marianne Stavid Olsen | Management | 0 companies |