| Revenue | DKK -204K | -151% |
| EBITDA | DKK -286K | -970% |
| Net profit | DKK -285K | -313% |
| Total assets | DKK 1,6M | -9% |
| Equity | DKK 425K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -12 | -843 | -879 | -1.206 | -856 | -820 | -400 | 100 | 180 | 401 | -204 |
| Staff expenses | -0 | -0 | -96 | -209 | -213 | -169 | -0 | -0 | -0 | -181 | -369 | -82 |
| EBITDA | -11 | -12 | -939 | -1.089 | -1.418 | -1.025 | -820 | -400 | 100 | -1 | 33 | -286 |
| Depreciation & amort. | -0 | -0 | -58 | -151 | -111 | -113 | -65 | -22 | -27 | -35 | -35 | -32 |
| EBIT | -11 | -12 | -997 | -1.239 | -1.530 | -1.138 | -884 | -423 | 73 | -36 | -2 | -318 |
| Net financials | -14 | -16 | -112 | -49 | -101 | -75 | -53 | -40 | 27 | 118 | -85 | -43 |
| Profit before tax | -25 | -28 | -1.110 | -1.289 | -1.631 | -1.213 | -938 | -462 | 100 | 82 | -87 | -361 |
| Tax | -6 | 14 | -231 | -272 | -342 | -259 | -199 | -71 | 34 | 52 | -18 | -76 |
| Net profit | -19 | -42 | -879 | -1.017 | -1.289 | -954 | -739 | -391 | 66 | 31 | -69 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116 | 105 | 2.532 | 3.752 | 4.135 | 4.319 | 4.122 | 2.098 | 2.072 | 3.095 | 1.794 | 1.637 |
| Equity | -190 | -231 | 2.110 | 1.093 | 1.305 | 1.050 | 1.312 | 682 | 748 | 779 | 710 | 425 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 306 | 336 | 422 | 2.658 | 2.830 | 3.269 | 2.811 | 1.416 | 1.324 | 2.316 | 1.084 | 1.212 |
| Total debt | 306 | 336 | 422 | 2.658 | 2.830 | 3.269 | 2.811 | 1.416 | 1.324 | 2.316 | 1.084 | 1.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMIC HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Tine Mikala Skalshøi | Management | 0 companies |
| Michala Skalshøi | Board of Directors | 0 companies |
| Jesper Skalshøi | Chairman | 0 companies |