| Revenue | DKK -14K | +9% |
| EBITDA | DKK -8K | +98% |
| Net profit | DKK 3,2M | -45% |
| Total assets | DKK 14,4M | +3% |
| Equity | DKK 9,4M | +52% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -8 | -8 | -6 | -6 | -6 | -7 | -6 | -6 | -8 | -10 | -13 | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -8 | -8 | -6 | -6 | -6 | -7 | -6 | -6 | -19 | -62 | -327 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -8 | -8 | -6 | -6 | -6 | -7 | -6 | -6 | -19 | -62 | -327 | -8 |
| Net financials | -66 | 799 | 2.029 | 1.702 | -155 | 897 | 897 | 817 | 796 | 2.866 | 4.536 | 6.015 | 3.254 |
| Profit before tax | -36 | 791 | 2.021 | 1.696 | -162 | 891 | 890 | 811 | 790 | 2.847 | 4.474 | 5.688 | 3.247 |
| Tax | 18 | -43 | -9 | -8 | -2 | -2 | -1 | 0 | -3 | -2 | -54 | -77 | 59 |
| Net profit | -55 | 834 | 2.030 | 1.703 | -159 | 893 | 891 | 811 | 793 | 2.849 | 4.529 | 5.765 | 3.188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.159 | 2.331 | 4.168 | 5.198 | 617 | 1.289 | 1.314 | 1.066 | 2.838 | 5.198 | 12.023 | 13.979 | 14.424 |
| Equity | 138 | 971 | 3.001 | 4.704 | 391 | 1.283 | 1.304 | 1.056 | 1.576 | 5.184 | 4.813 | 6.178 | 9.365 |
| Long-term debt | 982 | 1.354 | 1.159 | 487 | 0 | 0 | 0 | 0 | 1.245 | 0 | 0 | 0 | 0 |
| Short-term debt | 7 | 7 | 8 | 6 | 226 | 6 | 10 | 10 | 16 | 14 | 7.210 | 7.801 | 5.059 |
| Total debt | 988 | 1.360 | 1.167 | 494 | 226 | 6 | 10 | 10 | 1.262 | 14 | 7.210 | 7.801 | 5.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2007 | — | — |
| Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERHVERVSINVEST MANAGEMENT A/S | Company | 50.0% | 50.0% | 2018 |
JPW PE ApS | Company | 20.0% | 20.0% | 2026 |
TKH Invest ApS | Company | 10.0% | 10.0% | 2026 |
FHR PE ApS | Company | 10.0% | 10.0% | 2020 |
AE Equity II ApS | Company | 10.0% | 10.0% | 2020 |
MS Equity ApS | Company | 15.0% | 15.0% | 2020 |
KSJ PE ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |