| Revenue | DKK 6,8M | +9% |
| EBITDA | DKK 1,9M | -7% |
| Net profit | DKK 450K | -14% |
| Total assets | DKK 12,9M | +5% |
| Equity | DKK 7,4M | +6% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.820 | 3.535 | 4.254 | 3.586 | 3.944 | 4.355 | 3.665 | 7.955 | 4.781 | 4.111 | 5.961 | 4.710 | 6.183 | 6.750 |
| Staff expenses | -2.167 | -2.558 | -2.504 | -2.850 | -2.576 | -2.677 | -2.485 | -2.437 | -2.845 | -2.896 | -3.395 | -3.562 | -4.104 | -4.730 |
| EBITDA | 653 | 978 | 1.750 | 736 | 1.368 | 1.679 | 1.180 | 5.517 | 1.936 | 1.214 | 2.566 | 1.148 | 2.079 | 1.933 |
| Depreciation & amort. | 288 | 458 | 453 | 572 | -560 | -713 | -754 | -688 | -806 | -1.020 | -1.234 | -1.421 | -1.332 | -1.308 |
| EBIT | 365 | 520 | 1.297 | 164 | 808 | 966 | 426 | 4.829 | 1.130 | 194 | 1.332 | -272 | 747 | 626 |
| Net financials | -287 | -302 | -262 | -220 | -192 | -141 | -141 | -113 | -111 | -98 | -57 | -100 | -59 | -51 |
| Profit before tax | 77 | 218 | 1.035 | -56 | 615 | 825 | 284 | 4.716 | 1.018 | 97 | 1.276 | -373 | 688 | 574 |
| Tax | 24 | 58 | 251 | -4 | 152 | 187 | 64 | 1.044 | 229 | 27 | 286 | -77 | 166 | 124 |
| Net profit | 53 | 160 | 784 | -52 | 463 | 637 | 220 | 3.673 | 789 | 70 | 989 | -296 | 521 | 450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.955 | 5.787 | 5.794 | 6.622 | 5.327 | 6.516 | 9.062 | 13.714 | 11.107 | 13.981 | 13.521 | 13.575 | 12.262 | 12.867 |
| Equity | 442 | 632 | 1.415 | 1.364 | 1.627 | 2.264 | 2.284 | 5.857 | 5.646 | 5.717 | 6.706 | 6.410 | 6.932 | 7.382 |
| Long-term debt | 1.400 | 2.030 | 1.712 | 1.561 | 769 | 1.581 | 1.639 | 3.011 | 2.550 | 4.960 | 4.382 | 3.716 | 2.832 | 2.389 |
| Short-term debt | 3.113 | 3.089 | 2.604 | 3.639 | 2.826 | 2.592 | 5.068 | 4.708 | 2.792 | 3.211 | 2.144 | 3.236 | 2.281 | 2.902 |
| Total debt | 4.513 | 5.119 | 4.316 | 5.200 | 3.594 | 4.173 | 6.707 | 7.719 | 5.343 | 8.170 | 6.526 | 6.952 | 5.113 | 5.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOMAS MØRCH ENGINEERING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Mørch | Management | 0 companies |