| Revenue | DKK 1,3M | +16% |
| EBITDA | DKK 244K | +42% |
| Net profit | DKK 170K | +101% |
| Total assets | DKK 753K | -6% |
| Equity | DKK 553K | +45% |
| Employees | 2 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 352 | 776 | 848 | 871 | 995 | 1.094 | 1.267 |
| Staff expenses | -560 | -1.055 | -467 | -416 | -641 | -872 | -1.022 |
| EBITDA | -208 | -280 | 381 | 455 | 355 | 172 | 244 |
| Depreciation & amort. | -63 | -70 | -86 | -62 | -66 | -64 | -31 |
| EBIT | -271 | -350 | 295 | 393 | 288 | 108 | 213 |
| Net financials | -4 | -3 | -15 | -7 | -4 | -2 | 1 |
| Profit before tax | -276 | -352 | 280 | 386 | 284 | 106 | 214 |
| Tax | -3 | -132 | 62 | 86 | 61 | 22 | 43 |
| Net profit | -272 | -221 | 218 | 301 | 223 | 85 | 170 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 450 | 671 | 719 | 915 | 1.036 | 798 | 753 |
| Equity | -198 | -119 | 99 | 399 | 498 | 382 | 553 |
| Long-term debt | 0 | 0 | 0 | 26 | 0 | 0 | 0 |
| Short-term debt | 631 | 790 | 620 | 485 | 533 | 415 | 193 |
| Total debt | 631 | 790 | 620 | 510 | 533 | 415 | 193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TV Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUWA Holding ApS | Company | 100.0% | 100.0% | 2020 |
EMIL KESSEL HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Vestergaard Bundgaard | Management | 0 companies |