| Revenue | DKK 645K | -82% |
| EBITDA | DKK -4,6M | -146% |
| Net profit | DKK -5M | -228% |
| Total assets | DKK 6,1M | -51% |
| Equity | DKK 1,1M | -82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.835 | 4.419 | 5.110 | 6.610 | 3.736 | 6.732 | 1.421 | 6.838 | 4.589 | 8.937 | 6.791 | 7.118 | 3.532 | 645 |
| Staff expenses | -4.630 | -4.212 | -4.049 | -4.592 | -4.973 | -5.364 | -1.233 | -5.919 | -6.162 | -5.726 | -5.433 | -5.363 | -5.386 | -5.200 |
| EBITDA | 2.205 | 207 | 1.061 | 2.018 | -1.237 | 1.368 | 188 | 919 | -1.573 | 3.210 | 1.357 | 1.755 | -1.854 | -4.555 |
| Depreciation & amort. | 199 | -230 | -238 | -147 | -48 | -31 | -8 | -30 | -23 | -6 | -21 | -21 | -21 | -0 |
| EBIT | 2.006 | -23 | 823 | 1.871 | -1.285 | 1.337 | 181 | 889 | -1.597 | 3.204 | 1.336 | 1.734 | -1.875 | -4.555 |
| Net financials | -55 | -82 | 42 | -23 | -74 | -32 | -22 | -25 | -67 | -31 | -38 | -68 | -34 | -130 |
| Profit before tax | 1.951 | -75 | 866 | 1.848 | -785 | 1.305 | 159 | 863 | -1.664 | 3.173 | 1.298 | 1.665 | -1.909 | -4.684 |
| Tax | 514 | 15 | 224 | 450 | 287 | 302 | 38 | 213 | 36 | 727 | 298 | 377 | -371 | 361 |
| Net profit | 1.436 | -90 | 642 | 1.398 | -1.071 | 1.003 | 120 | 650 | -1.699 | 2.447 | 1.000 | 1.288 | -1.538 | -5.045 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.196 | 10.876 | 15.242 | 13.335 | 11.788 | 12.440 | 15.103 | 17.230 | 16.629 | 20.552 | 18.562 | 19.373 | 12.508 | 6.148 |
| Equity | 7.117 | 7.027 | 5.669 | 6.566 | 5.495 | 6.498 | 6.619 | 7.269 | 5.319 | 7.766 | 7.766 | 8.454 | 6.116 | 1.071 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.079 | 3.849 | 9.573 | 6.768 | 6.293 | 5.942 | 8.484 | 9.962 | 11.310 | 12.786 | 10.796 | 10.919 | 6.393 | 5.077 |
| Total debt | 5.079 | 3.849 | 9.573 | 6.768 | 6.293 | 5.942 | 8.484 | 9.962 | 11.310 | 12.786 | 10.796 | 10.919 | 6.393 | 5.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 1986 | — | — |
TD Management | Management | 1986 | — | — |
TS Management | Management | 1986 | — | — |
RI Audit | Audit | 1986 | — | — |
NB Management | Management | 1986 | — | — |
BB Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TMS ApS | Company | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Gewecke | Management | 0 companies |
| Torben Dan Holritz | Management | 0 companies |
| Tim Stokholm | Management | 0 companies |
| Revisor-Centret I/S | Audit | 0 companies |
| Niels Bech-Bruun | Management | 0 companies |
| Ben Beilin | Management | 0 companies |
| Søren Preben Jørgensen | Board of Directors | 0 companies |
| Henrik Bjørn Oehlenschlæger | Chairman | 0 companies |
| Sven Aage Bech-Bruun | Board of Directors | 0 companies |
| Vibeke Bech-Bruun | Board of Directors | 0 companies |
| Henrik Sundahl | Board of Directors | 0 companies |