| Revenue | DKK 4,7M | +22% |
| EBITDA | DKK 903K | +383% |
| Net profit | DKK 524K | +972% |
| Total assets | DKK 3,3M | +22% |
| Equity | DKK 2,2M | +31% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.609 | 4.245 | 4.058 | 3.814 | 4.653 |
| Staff expenses | -3.627 | -3.649 | -3.469 | -3.626 | -3.749 |
| EBITDA | 981 | 596 | 590 | 187 | 903 |
| Depreciation & amort. | -249 | -251 | -270 | -232 | -195 |
| EBIT | 732 | 345 | 320 | -44 | 708 |
| Net financials | -21 | -35 | -27 | -33 | -15 |
| Profit before tax | 710 | 310 | 293 | -77 | 694 |
| Tax | 104 | 68 | 77 | -17 | 169 |
| Net profit | 607 | 242 | 215 | -60 | 524 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.806 | 3.540 | 3.302 | 2.674 | 3.258 |
| Equity | 2.068 | 2.010 | 1.975 | 1.665 | 2.189 |
| Long-term debt | 183 | 409 | 316 | 229 | 132 |
| Short-term debt | 2.464 | 1.051 | 966 | 770 | 937 |
| Total debt | 2.647 | 1.461 | 1.282 | 1.000 | 1.069 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
TM Founder | Founder | 1988 |
SM Management | Management | 2009 |
AS Management | Management | 2016 |
| Former (1) | ||
SS Management | Management | 2009 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2018 | |
| Board of Directors | 2026 | |
| Board of Directors | 2024 | |
| Former (3) | ||
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2018 | |
| Board of Directors | 2014 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Storm | Management | 0 companies |
| Troels Mark Pedersen | Founder | 0 companies |
| Stefan Mark Pedersen | Management | 0 companies |
| Anja Storm | Management | 0 companies |
| Bjarne Asger Andersen Dyrehauge | Board of Directors | 0 companies |
| Keld Torben Rasmussen | Board of Directors | 0 companies |
| Marna Pedersen | Board of Directors | 0 companies |
| Rasmus Møller Mark Pedersen | Board of Directors | 0 companies |
| Merete Møller Hansen | Board of Directors | 0 companies |
| Albert Møller Mark Pedersen | Board of Directors | 0 companies |
| Dagmar Emilie Storm | Board of Directors | 0 companies |