| Revenue | DKK 486K | +3% |
| EBITDA | DKK 47K | +216% |
| Net profit | DKK 6K | +154% |
| Total assets | DKK 561K | +3% |
| Equity | DKK 483K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 882 | 826 | 881 | 986 | 1.114 | 1.008 | 840 | 1.007 | 944 | 732 | 746 | 716 | 471 | 486 |
| Staff expenses | -693 | -719 | -754 | -778 | -822 | -695 | -737 | -806 | -707 | -565 | -680 | -654 | -456 | -513 |
| EBITDA | 189 | 108 | 128 | 208 | 293 | 313 | 103 | 200 | 237 | 167 | 73 | 62 | 15 | 47 |
| Depreciation & amort. | 3 | -9 | -19 | -4 | -1 | -0 | -46 | -55 | -76 | -81 | 3 | -59 | -54 | 37 |
| EBIT | 187 | 99 | 109 | 203 | 292 | 313 | 57 | 145 | 161 | 86 | 69 | 3 | -39 | 10 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | -1 | 0 | 22 | 0 |
| Profit before tax | 187 | 99 | 109 | 203 | 292 | 313 | 57 | 145 | 161 | 84 | 68 | 3 | -17 | 10 |
| Tax | 47 | 26 | 27 | 50 | 70 | 72 | 14 | 34 | 39 | 23 | 15 | 1 | -6 | 4 |
| Net profit | 139 | 74 | 81 | 153 | 222 | 242 | 43 | 111 | 122 | 61 | 53 | 2 | -11 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 249 | 191 | 295 | 397 | 580 | 486 | 563 | 701 | 624 | 630 | 621 | 545 | 561 |
| Equity | 229 | 199 | 131 | 203 | 272 | 463 | 455 | 513 | 582 | 587 | 584 | 528 | 497 | 483 |
| Long-term debt | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 62 | 47 | 53 | 88 | 123 | 116 | 26 | 45 | 119 | 37 | 38 | 87 | 48 | 78 |
| Total debt | 106 | 47 | 53 | 88 | 123 | 116 | 26 | 45 | 119 | 37 | 38 | 87 | 48 | 78 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Medard | Founder | 0 companies |