| Revenue | DKK 4,6M | +2% |
| EBITDA | DKK 440K | -57% |
| Net profit | DKK 40K | -90% |
| Total assets | DKK 15,2M | +22% |
| Equity | DKK 1,5M | +3% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.686 | 5.524 | 2.724 | 1.303 | 3.530 | 4.151 | 4.371 | 5.266 | 5.298 | 2.259 | 4.355 | 4.528 | 4.598 |
| Staff expenses | -2.922 | -3.011 | -2.920 | -3.259 | -3.003 | -3.655 | -3.761 | -4.621 | -4.788 | -4.723 | -3.545 | -3.489 | -4.158 |
| EBITDA | -1.235 | -1.360 | -197 | -1.956 | 528 | 495 | 610 | 645 | 511 | -2.465 | 810 | 1.019 | 440 |
| Depreciation & amort. | -396 | -397 | -607 | -428 | -417 | -318 | -472 | -370 | -347 | -811 | -435 | -435 | -136 |
| EBIT | -1.632 | -1.757 | -804 | -2.384 | 110 | 178 | 138 | 276 | 163 | -3.276 | 375 | 584 | 304 |
| Net financials | -797 | -651 | -683 | -696 | -110 | -149 | -118 | -95 | -123 | -62 | -44 | -201 | -265 |
| Profit before tax | -2.429 | -2.408 | -1.487 | -3.080 | 1 | 29 | 19 | 181 | 41 | -3.337 | 332 | 382 | 40 |
| Tax | -0 | -0 | -0 | -187 | -0 | -0 | -73 | -0 | -3 | -0 | -0 | -0 | -0 |
| Net profit | -2.429 | -2.408 | -1.487 | -2.893 | 1 | 29 | 92 | 181 | 43 | -3.337 | 332 | 382 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.968 | 13.696 | 13.673 | 11.358 | 11.919 | 12.445 | 11.933 | 11.878 | 12.125 | 11.946 | 12.048 | 12.375 | 15.158 |
| Equity | -1.293 | -3.701 | -5.188 | -8.081 | 520 | 549 | 1.215 | 1.396 | 1.439 | 760 | 1.092 | 1.474 | 1.514 |
| Long-term debt | 13.805 | 15.378 | 16.747 | 18.138 | 9.679 | 5.101 | 4.100 | 2.798 | 3.004 | 2.803 | 8.887 | 8.685 | 8.564 |
| Short-term debt | 2.456 | 2.019 | 2.114 | 1.300 | 1.720 | 6.795 | 6.617 | 7.684 | 7.682 | 8.382 | 2.069 | 2.216 | 5.080 |
| Total debt | 16.261 | 17.397 | 18.861 | 19.438 | 11.399 | 11.896 | 10.718 | 10.482 | 10.686 | 11.186 | 10.956 | 10.901 | 13.644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Founder | Founder | 2007 | — | — |
IC Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Matthiasen Invest ApS | Company | 100.0% | 100.0% | 2022 |
ITMM HOLDING A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Lyngsø Matthiasen | Founder | 0 companies |
| Ina Christina Wichmann Matthiasen | Management | 0 companies |
| Henrik Lyngsø Matthiasen | Board of Directors | 0 companies |
| Kaj Matthiasen | Board of Directors | 0 companies |
| Juna Matthiasen | Board of Directors | 0 companies |
| Tim Worm Lyngsø Matthiasen | Chairman | 0 companies |