| Revenue | DKK 1,9M | +1% |
| EBITDA | DKK -1,7M | -206% |
| Net profit | DKK -6,6M | -117% |
| Total assets | DKK 96,7M | -5% |
| Equity | DKK 67,4M | -14% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 68 | 238 | 250 | 319 | 420.462 | 486.798 | 554.232 | 704.326 | 1.919 | 2.385 | 1.771 | 1.856 | 1.869 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -12.702 | -15.200 | -18.751 | -23.591 | -538 | -787 | -760 | -943 | -965 |
| EBITDA | -6 | 472 | 238 | 250 | 319 | 4.379 | 8.326 | 11.585 | 13.673 | 794 | 577 | -1.577 | -560 | -1.713 |
| Depreciation & amort. | -24 | 202 | -102 | -33 | -105 | -1.666 | -1.904 | -1.877 | -2.573 | -449 | -508 | -620 | -528 | -526 |
| EBIT | -30 | 270 | 137 | 217 | 215 | 2.713 | 6.422 | 9.708 | 11.100 | 345 | 69 | -2.197 | -1.088 | -2.239 |
| Net financials | 1.332 | 405 | -64 | 2.864 | 2.791 | -247 | 18 | -363 | -114 | 16.781 | 5.497 | -50 | 39.262 | -4.928 |
| Profit before tax | 1.303 | 675 | 73 | 3.081 | 3.006 | 2.466 | 6.440 | 9.345 | 10.986 | 17.126 | 5.462 | -2.434 | 37.962 | -7.260 |
| Tax | 7 | 50 | -30 | 40 | -46 | 573 | 1.350 | 2.065 | 2.412 | 55 | 14 | -558 | -395 | -704 |
| Net profit | 1.295 | 625 | 103 | 3.041 | 3.052 | 1.893 | 5.090 | 7.280 | 8.574 | 17.071 | 5.448 | -1.876 | 38.357 | -6.556 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.805 | 13.211 | 12.888 | 19.406 | 26.858 | 62.449 | 77.002 | 88.811 | 122.568 | 65.994 | 64.422 | 68.639 | 101.743 | 96.736 |
| Equity | 5.201 | 5.426 | 5.480 | 8.221 | 10.873 | 13.460 | 17.840 | 23.970 | 31.455 | 44.675 | 46.124 | 42.747 | 77.986 | 67.430 |
| Long-term debt | 810 | 4.636 | 5.255 | 4.957 | 10.005 | 12.107 | 19.519 | 11.603 | 10.960 | 12.400 | 11.682 | 11.026 | 10.411 | 9.784 |
| Short-term debt | 769 | 3.092 | 2.080 | 6.053 | 5.678 | 36.426 | 39.141 | 52.739 | 79.443 | 7.907 | 5.453 | 14.261 | 12.725 | 19.422 |
| Total debt | 1.579 | 7.728 | 7.335 | 11.011 | 15.683 | 48.533 | 58.660 | 64.342 | 90.403 | 20.307 | 17.135 | 25.287 | 23.136 | 29.206 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Michael Lund Madsen | Founder | 0 companies |
| Grete Jørgensen | Board of Directors | 0 companies |
| Preben Ebbe Braun | Board of Directors | 0 companies |