| Revenue | DKK -26K | -276% |
| EBITDA | DKK -26K | -276% |
| Net profit | DKK 8,6M | -52% |
| Total assets | DKK 582,8M | +2% |
| Equity | DKK 492,5M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -56 | -34 | -41 | -46 | -47 | -48 | -84 | -43 | -139 | -27 | 15 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -56 | -34 | -41 | -46 | -47 | -48 | -84 | -43 | -139 | -27 | 15 | -26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -56 | -34 | -41 | -46 | -47 | -48 | -84 | -43 | -139 | -27 | 15 | -26 |
| Net financials | -21.641 | -9.983 | -18.575 | -13.894 | -16.641 | -16.580 | -16.593 | -16.665 | -16.935 | -16.577 | 3.455 | 17.153 | 7.808 |
| Profit before tax | -10.813 | -10.039 | -18.609 | -13.935 | -16.687 | -16.626 | -16.642 | -16.749 | -16.978 | -16.717 | 3.428 | 17.168 | 7.782 |
| Tax | 3.969 | -3.593 | -4.457 | -3.324 | -3.671 | -3.658 | -5.076 | -3.676 | -3.802 | -3.442 | -2.127 | -800 | -845 |
| Net profit | -14.782 | -6.446 | -14.152 | -10.611 | -13.016 | -12.969 | -11.566 | -13.073 | -13.176 | -13.274 | 5.555 | 17.967 | 8.626 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 532.596 | 529.441 | 534.770 | 534.429 | 540.929 | 541.848 | 546.907 | 543.105 | 544.513 | 546.237 | 554.199 | 570.664 | 582.842 |
| Equity | 254.361 | 249.740 | 235.588 | 224.977 | 211.960 | 198.992 | 187.426 | 174.353 | 161.177 | 147.902 | 465.863 | 483.830 | 492.456 |
| Long-term debt | 0 | 0 | 0 | 308.000 | 308.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 278.235 | 279.701 | 299.182 | 1.452 | 20.969 | 342.856 | 359.481 | 368.752 | 383.336 | 398.335 | 88.337 | 86.834 | 90.386 |
| Total debt | 278.235 | 279.701 | 299.182 | 309.452 | 328.969 | 342.856 | 359.481 | 368.752 | 383.336 | 398.335 | 88.337 | 86.834 | 90.386 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
CT Management | Management | 2008 | — | — |
SM Management | Management | 2010 | — | — |
CS Management | Management | 2005 | — | — |
VC Management | Management | 2006 | — | — |
MD Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MB Management | Management | 2015 | — | — |
NW Management | Management | 2005 | — | — |
| Audit | 2005 | — | — | |
TA Management | Management | 2019 | — | — |
TW Management | Management | 2006 | — | — |
AB Management | Management | 2006 | — | — |
SL Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TMJ Investment A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Chief Executive Officer | 0 companies |
| Carsten Tillner | Management | 0 companies |
| Stefan Manfred Heine | Management | 0 companies |
| Caroline Sundorph Pontoppidan | Management | 0 companies |
| Valerie Christine Sick | Management | 0 companies |
| Matthew David Mosley | Chief Executive Officer | 0 companies |
| Manuel Borstel | Management | 0 companies |
| Niklas Wouters | Management | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Tilo Albrecht Koester | Management | 0 companies |
| Thorsten Witt | Management | 0 companies |
| André Blümel | Management | 0 companies |
| Simona Lucia Jipa | Management | 0 companies |
| Benny Dalgaard Loft | Chairman | 0 companies |
| Kasper Sandø Jensen | Board of Directors | 0 companies |
| Per Toft Valstorp | Board of Directors | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |