| Revenue | DKK 401K | -19% |
| EBITDA | DKK 264K | -35% |
| Net profit | DKK 662K | +11% |
| Total assets | DKK 3,4M | +5% |
| Equity | DKK 3,1M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196 | 267 | 268 | 323 | 346 | 355 | 412 | 408 | 417 | 397 | 419 | 469 | 493 | 401 |
| Staff expenses | -250 | -246 | -651 | -244 | -313 | -201 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -54 | 21 | -383 | 79 | 34 | 155 | 332 | 340 | 332 | 306 | 347 | 379 | 404 | 264 |
| Depreciation & amort. | 51 | -67 | 55 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -105 | -47 | -438 | 79 | 34 | 155 | 332 | 340 | 332 | 306 | 347 | 379 | 404 | 264 |
| Net financials | 205 | -137 | -1.246 | -550 | 36 | -84 | -76 | 86 | 193 | 110 | -397 | 143 | 193 | 398 |
| Profit before tax | 100 | -174 | -1.684 | -471 | 70 | 71 | 256 | 426 | 525 | 416 | -50 | 523 | 597 | 662 |
| Tax | 25 | 5 | -0 | -0 | 21 | 16 | 56 | 94 | 115 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 75 | -179 | -1.684 | -471 | 49 | 55 | 199 | 332 | 410 | 416 | -50 | 523 | 597 | 662 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.353 | 3.725 | 1.187 | 672 | 739 | 734 | 909 | 1.218 | 1.606 | 2.564 | 2.167 | 2.571 | 3.217 | 3.363 |
| Equity | 3.059 | 2.784 | 1.001 | 529 | 578 | 633 | 833 | 1.165 | 1.525 | 1.830 | 1.670 | 2.075 | 2.550 | 3.077 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 294 | 941 | 186 | 142 | 161 | 101 | 77 | 53 | 81 | 734 | 497 | 496 | 492 | 111 |
| Total debt | 294 | 941 | 186 | 142 | 161 | 101 | 77 | 53 | 81 | 734 | 497 | 496 | 492 | 111 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Audit | Audit | 1981 | — | — |
TL Management | Management | 2014 | — | — |
TV Management | Management | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Gribel Vorum | Audit | 0 companies |
| Thomas Loldrup Kjær | Management | 0 companies |
| Thomas Verner Kjær Nielsen | Management | 0 companies |