| Revenue | DKK -18K | +6% |
| EBITDA | DKK -368K | +12% |
| Net profit | DKK 13K | -53% |
| Total assets | DKK 19,5M | +1% |
| Equity | DKK 19,1M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.871 | -8 | -4 | -27 | -33 | -35 | -20 | -44 | -37 | -36 | -53 | -17 | -17 | -18 |
| Staff expenses | -0 | -106 | -0 | -0 | -0 | -1.277 | -0 | -0 | -300 | -150 | -0 | -250 | -400 | -350 |
| EBITDA | -1.871 | -114 | -4 | -27 | -33 | -1.311 | -20 | -44 | -337 | -200 | -53 | -267 | -417 | -368 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.871 | -114 | -4 | -27 | -33 | -1.311 | -20 | -44 | -337 | -200 | -53 | -267 | -417 | -368 |
| Net financials | 24 | 6 | 23 | 9.980 | 657 | 1.502 | 69 | 9.575 | 1.317 | -940 | 265 | 284 | 452 | 384 |
| Profit before tax | -1.847 | -109 | 19 | 9.954 | 624 | 191 | 2 | 9.531 | 980 | -1.140 | 213 | 16 | 35 | 16 |
| Tax | -0 | -0 | -0 | 1.448 | 139 | 47 | 1 | 48 | -0 | -15 | 48 | 4 | 8 | 4 |
| Net profit | -1.847 | -109 | 19 | 8.506 | 485 | 144 | 1 | 9.484 | 980 | -1.125 | 165 | 13 | 27 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.112 | 1.046 | 961 | 14.612 | 14.169 | 23.566 | 13.149 | 22.285 | 21.084 | 19.929 | 19.227 | 19.218 | 19.355 | 19.475 |
| Equity | 1.237 | 1.032 | 952 | 9.458 | 9.943 | 9.588 | 9.589 | 19.073 | 20.053 | 18.928 | 19.093 | 19.106 | 19.133 | 19.146 |
| Long-term debt | 0 | 0 | 0 | 3.655 | 2.590 | 1.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.874 | 14 | 9 | 3.706 | 2.638 | 13.979 | 3.560 | 3.212 | 1.031 | 1.001 | 134 | 112 | 221 | 329 |
| Total debt | 1.874 | 14 | 9 | 3.706 | 2.638 | 13.979 | 3.560 | 3.212 | 1.031 | 1.001 | 134 | 112 | 221 | 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Metellus | Management | 0 companies |