| Revenue | DKK 477K | -40% |
| EBITDA | DKK -299K | -1698% |
| Net profit | DKK -240K | -491% |
| Total assets | DKK 418K | +20% |
| Equity | DKK -170K | -344% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.872 | 1.367 | 1.135 | 1.207 | 1.046 | 639 | 708 | 363 | 368 | 591 | 259 | 488 | 788 | 477 |
| Staff expenses | -881 | -888 | -834 | -873 | -870 | -813 | -617 | -685 | -689 | -459 | -139 | -569 | -804 | -775 |
| EBITDA | 991 | 478 | 301 | 334 | 176 | -174 | 91 | -322 | -322 | 132 | 120 | -81 | -17 | -299 |
| Depreciation & amort. | 41 | 10 | 10 | 10 | -10 | -9 | -0 | -4 | -4 | -4 | -4 | -4 | -0 | -0 |
| EBIT | 950 | 468 | 291 | 324 | 167 | -183 | 90 | -326 | -326 | 127 | 116 | -85 | -17 | -299 |
| Net financials | -2 | 1 | 1 | 1 | 7 | -5 | -11 | -17 | -19 | -19 | -28 | -22 | -23 | -6 |
| Profit before tax | 947 | 469 | 292 | 325 | 173 | -188 | 79 | -343 | -344 | 108 | 88 | -106 | -40 | -305 |
| Tax | 245 | 123 | 78 | 91 | 52 | -33 | 15 | -74 | -74 | 25 | 25 | -30 | 1 | -64 |
| Net profit | 702 | 346 | 214 | 233 | 122 | -155 | 64 | -270 | -271 | 83 | 63 | -77 | -41 | -240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.693 | 968 | 780 | 838 | 775 | 359 | 557 | 408 | 321 | 292 | 271 | 383 | 348 | 418 |
| Equity | 831 | 478 | 392 | 425 | 347 | 42 | 106 | -164 | -435 | -351 | -288 | -365 | 70 | -170 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 858 | 487 | 386 | 412 | 428 | 317 | 452 | 572 | 756 | 644 | 559 | 747 | 278 | 588 |
| Total debt | 858 | 487 | 386 | 412 | 428 | 317 | 452 | 572 | 756 | 644 | 559 | 747 | 278 | 588 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RIIS MICHELSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Thøger Michelsen | Management | 0 companies |