| Revenue | DKK -27K | -24% |
| EBITDA | DKK -27K | +24% |
| Net profit | DKK 1,2M | -49% |
| Total assets | DKK 2,4M | -50% |
| Equity | DKK 1,5M | -55% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -5 | -5 | — | -13 | -26 | -2 | -15 | -12 | -97 | -32 | -35 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -5 | -5 | -7 | -13 | -26 | -1 | -15 | -12 | -97 | -32 | -35 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -5 | -5 | -7 | -13 | -26 | -1 | -15 | -12 | -97 | -32 | -35 | -27 |
| Net financials | -74 | 43 | 162 | -162 | 386 | -378 | 1.119 | 313 | 730 | 2.968 | 2.414 | 2.330 | 1.231 |
| Profit before tax | -80 | 38 | 156 | -169 | 373 | -403 | 1.118 | 298 | 718 | 2.871 | 2.381 | 2.295 | 1.204 |
| Tax | -3 | -3 | -4 | 10 | -3 | -5 | -1 | 1 | -4 | -25 | -8 | -3 | 22 |
| Net profit | -77 | 41 | 160 | -179 | 376 | -398 | 1.118 | 297 | 722 | 2.895 | 2.390 | 2.298 | 1.182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 791 | 836 | 1.001 | 845 | 1.282 | 901 | 2.010 | 2.436 | 3.404 | 3.903 | 3.968 | 4.761 | 2.357 |
| Equity | 551 | 592 | 752 | 572 | 949 | 550 | 1.741 | 2.037 | 2.759 | 3.067 | 3.010 | 3.376 | 1.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 244 | 249 | 272 | 333 | 350 | 270 | 399 | 645 | 835 | 958 | 1.385 | 836 |
| Total debt | 240 | 244 | 249 | 272 | 333 | 350 | 270 | 399 | 645 | 835 | 958 | 1.385 | 836 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MØLHAVE HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
SCALGO HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
MONGOLONGO HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
| Individual | 5.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Mølhave | Management | 0 companies |
| Lars Allan Arge | Chairman | 0 companies |
| Morten Revsbæk | Chairman | 0 companies |
| Pankaj Kumar Agarwal | Board of Directors | 0 companies |
| Morten Moltke Nygaard | Board of Directors | 0 companies |