| Revenue | DKK -40K | +37% |
| EBITDA | DKK -55K | -28% |
| Net profit | DKK -62K | -233% |
| Total assets | DKK 271K | +90% |
| Equity | DKK 67K | -48% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -1 | -16 | 122 | 21 | -29 | 112 | 66 | -45 | -33 | -38 | -30 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -13 | -15 | -14 | -14 | -15 |
| EBITDA | -1 | -1 | -16 | 122 | 21 | -29 | 112 | 61 | -57 | -48 | -53 | -43 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1 | -1 | -16 | 122 | 21 | -29 | 112 | 61 | -57 | -48 | -53 | -43 | -55 |
| Net financials | 0 | 0 | 0 | 0 | -1 | -2 | -5 | 2 | 25 | 63 | -15 | 23 | -6 |
| Profit before tax | -1 | -1 | -16 | 122 | 20 | -30 | 106 | 63 | -32 | 15 | -68 | -21 | -62 |
| Tax | -0 | 0 | -2 | 27 | 4 | -6 | 23 | 14 | -4 | 8 | 2 | -2 | -0 |
| Net profit | -1 | -2 | -14 | 95 | 15 | -24 | 83 | 49 | -28 | 7 | -70 | -19 | -62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 59 | 47 | 178 | 245 | 236 | 248 | 562 | 1.189 | 815 | 161 | 143 | 271 |
| Equity | 61 | 59 | 44 | 139 | 155 | 106 | 189 | 238 | 210 | 217 | 147 | 129 | 67 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 2 | 38 | 90 | 131 | 59 | 324 | 979 | 598 | 14 | 14 | 204 |
| Total debt | 0 | 0 | 2 | 38 | 90 | 131 | 59 | 324 | 979 | 598 | 14 | 14 | 204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2007 | — | — |
CI Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Majlund Harder | Management | 0 companies |
| Carsten Ihme | Founder | 0 companies |
| Henrik Holmgaard Andersen | Board of Directors | 0 companies |