| Revenue | DKK -29K | -75% |
| EBITDA | DKK -1,6M | -13% |
| Net profit | DKK -1,7M | -47% |
| Total assets | DKK 7,2M | +71% |
| Equity | DKK -426K | -134% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 1 | -15 | -718 | 854 | 310 | -116 | -29 |
| Staff expenses | -0 | -0 | -855 | -1.280 | -1.281 | -1.266 | -1.534 |
| EBITDA | -95 | -15 | -1.572 | -426 | -971 | -1.383 | -1.563 |
| Depreciation & amort. | -24 | -27 | -37 | -52 | -58 | -68 | -220 |
| EBIT | -119 | -42 | -1.610 | -478 | -1.029 | -1.451 | -1.783 |
| Net financials | -2 | -3 | -3 | -38 | -96 | -32 | -389 |
| Profit before tax | -120 | -45 | -1.613 | -516 | -1.125 | -1.483 | -2.172 |
| Tax | -30 | -11 | -90 | -109 | -560 | -331 | -477 |
| Net profit | -90 | -34 | -1.523 | -407 | -565 | -1.153 | -1.694 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 524 | 623 | 1.610 | 2.027 | 2.826 | 4.225 | 7.216 |
| Equity | 86 | 52 | 829 | 421 | 2.421 | 1.269 | -426 |
| Long-term debt | 0 | 546 | 431 | 1.232 | 0 | 1.784 | 4.448 |
| Short-term debt | 434 | 25 | 350 | 373 | 405 | 1.024 | 2.786 |
| Total debt | 438 | 571 | 781 | 1.605 | 405 | 2.808 | 7.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
AT Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ITURI MANAGEMENT ApS | Company | 15.0% | 15.0% | 2016 |
THYME INVEST HOLDING ApS | Company | 50.0% | 50.0% | 2016 |
KCBL MANAGEMENT ApS | Company | 15.0% | 15.0% | 2016 |
PYNTEN ApS | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Milton Thyme | Chief Executive Officer | 0 companies |
| Anders Thyme Rasmussen | Management | 0 companies |
| Knud Carsten Bernhard Lønfeldt | Chairman | 0 companies |
| Flemming Rasmussen | Board of Directors | 0 companies |
| Hugo Andersen | Board of Directors | 0 companies |
| Peter Adser | Board of Directors | 0 companies |
| Peter Højland | Board of Directors | 0 companies |
| Morten Thyme Falck | Deputy Chairman | 0 companies |