| Revenue | DKK -297K | -191% |
| EBITDA | DKK -4,1M | +14% |
| Net profit | DKK -2,4M | +54% |
| Total assets | DKK 113M | -9% |
| Equity | DKK 103,1M | -5% |
| Employees | 9 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 525 | 391 | 918 | 442 | 161 | -220 | -354 | -304 | 572 | 528 | 146 | 327 | -297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.108 | -1.602 | -3.832 | -3.125 | -2.831 | -2.552 | -2.397 | -3.755 | -3.799 | -4.442 | -4.904 | -5.095 | -3.782 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -584 | -1.211 | -2.914 | -2.683 | -2.670 | -2.772 | -2.751 | -4.059 | -3.373 | -3.914 | -4.758 | -4.768 | -4.079 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | -66 | -210 | -232 | -310 | -202 | -242 | -133 | -149 | -123 | -99 | -98 | -12 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -637 | -1.278 | -3.124 | -2.915 | -2.980 | -2.975 | -2.993 | -4.192 | -3.521 | -4.038 | -4.857 | -4.866 | -4.091 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.287 | 4.059 | 4.263 | 9.309 | 2.917 | 8.649 | 8.020 | 7.155 | 9.127 | 14.413 | 56.969 | -770 | 1.675 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.209 | 2.659 | 1.005 | 6.235 | -95 | 5.574 | 4.891 | 2.821 | 5.606 | 10.229 | 51.964 | -5.864 | -2.722 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -642 | -1.018 | -1.487 | -1.464 | -1.250 | -497 | -714 | -967 | -795 | -926 | -991 | -639 | -316 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.850 | 3.677 | 2.492 | 7.700 | 1.155 | 6.072 | 5.605 | 3.788 | 6.401 | 11.156 | 52.954 | -5.225 | -2.407 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.847 | 73.090 | 74.189 | 76.504 | 73.104 | 65.068 | 72.686 | 78.704 | 91.275 | 99.110 | 129.039 | 124.453 | 112.954 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 39.241 | 42.902 | 44.210 | 50.802 | 48.894 | 52.445 | 57.044 | 59.841 | 64.705 | 72.970 | 119.975 | 108.677 | 103.055 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.825 | 15.416 | 15.416 | 1.761 | 1.799 | 1.332 | 0 | 48 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.412 | 14.772 | 14.563 | 25.702 | 24.210 | 12.622 | 15.643 | 18.816 | 26.570 | 26.139 | 9.064 | 15.776 | 9.884 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.237 | 30.188 | 29.979 | 25.702 | 24.210 | 12.622 | 15.643 | 18.863 | 26.570 | 26.139 | 9.064 | 15.776 | 9.884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND | Audit | 1992 | — | — |
PS Founder | Founder | 1988 | — | — |
RF | Audit | 1988 | — | — |
MJ Founder | Founder | 1988 | — | — |
JB Founder | Founder | 1988 | — | — |
CJ Management | Management | 2010 | — | — |
HB Founder | Founder | 1988 | — | — |
TR Management | Management | 2021 | — | — |
RB Founder | Founder | 1988 | — | — |
JH Founder | Founder | 1988 | — | — |
RL Founder | Founder | 1988 | — | — |
PB Management | Management | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1992 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 100.0% | 2025 | |
TIMI INVEST ApS | Company | 10.0% | 0.0% | 2025 |
Rimi Invest ApS | Company | 10.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Damsholt Petersen | Audit | 0 companies |
| Per Stig Meilstrup Jensen | Founder | 0 companies |
| Reg.revisor Frede Nielsen | Audit | 0 companies |
| Michael Jensen | Founder | 0 companies |
| Jakob Bøtker-Rasmussen | Founder | 0 companies |
| Christian Jørgensen | Management | 0 companies |
| Henrik Bøgh Pihl | Founder | 0 companies |
| Tina Reinholdt Milvertz | Management | 0 companies |
| René Brinch Jørgensen | Founder | 0 companies |
| Jakob Hartmann Mørch | Founder | 0 companies |
| René Lolle Ubbesen | Founder | 0 companies |
| Poul Bøjer | Management | 0 companies |
| Rikke Nisted Milvertz | Board of Directors | 0 companies |
| Hans Christian Melgaard | Board of Directors | 0 companies |
| Lisbet Kimer Mikkelsen | Board of Directors | 0 companies |
| Jørgen Milvertz | Board of Directors | 0 companies |
| Jesper Andersen | Board of Directors | 0 companies |
| Morten Bach Gaardboe | Board of Directors | 0 companies |
| Nancy Kruse Milvertz | Board of Directors | 0 companies |
| Michael Vinther | Chairman | 0 companies |
| Hans Jørgen Klode | Board of Directors | 0 companies |
| Lorenz Johannes Thorndahl Jørgensen | Board of Directors | 0 companies |
| Morten Dalgaard | Board of Directors | 0 companies |
| Sanne Lynge Milvertz | Chairman | 0 companies |
| Per Søndergaard Pedersen | Chairman | 0 companies |