| Revenue | DKK 1,4M | -38% |
| EBITDA | DKK -19K | -101% |
| Net profit | DKK -577K | -192% |
| Total assets | DKK 3,8M | -26% |
| Equity | DKK 2,2M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 439 | 1.264 | 1.605 | 1.251 | 1.569 | 1.528 | 1.210 | 1.294 | 2.234 | 1.384 |
| Staff expenses | -360 | -809 | -941 | -690 | -765 | -803 | -531 | -682 | -833 | -1.403 |
| EBITDA | 79 | 455 | 664 | 560 | 804 | 725 | 679 | 612 | 1.401 | -19 |
| Depreciation & amort. | -454 | -501 | -609 | -631 | -515 | -393 | -414 | -383 | -399 | -677 |
| EBIT | -375 | -46 | 55 | -71 | 289 | 332 | 265 | 229 | 1.002 | -696 |
| Net financials | -221 | -289 | -393 | -351 | -325 | -293 | -257 | -165 | -193 | -40 |
| Profit before tax | -298 | -336 | -338 | -422 | -36 | 39 | 1 | 64 | 808 | -736 |
| Tax | 149 | -28 | 412 | -0 | -68 | -0 | -603 | 3 | 179 | -158 |
| Net profit | -447 | -308 | -750 | -422 | 32 | 39 | 603 | 62 | 630 | -577 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.610 | 4.797 | 3.946 | 3.357 | 3.037 | 3.242 | 5.094 | 4.738 | 5.098 | 3.761 |
| Equity | 302 | -5 | -755 | -202 | -170 | -131 | 1.772 | 1.834 | 2.464 | 2.199 |
| Long-term debt | 1.698 | 2.691 | 2.370 | 2.124 | 1.988 | 2.007 | 1.700 | 1.360 | 1.221 | 0 |
| Short-term debt | 1.610 | 2.112 | 2.332 | 1.435 | 1.219 | 1.366 | 1.621 | 1.544 | 1.414 | 1.562 |
| Total debt | 3.307 | 4.803 | 4.702 | 3.559 | 3.206 | 3.373 | 3.321 | 2.904 | 2.634 | 1.562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MG Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
Global Adventures Holding ApS | Company | 66.7% | 66.7% | 2021 |
TMBS HOLDING ApS | Company | 90.0% | 90.0% | 2016 |
Cirkus Happy Holding ApS | Company | 25.0% | 25.0% | 2021 |
TMSB Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Madsen | Chief Executive Officer | 0 companies |
| Magnus Gjesing Christensen | Management | 0 companies |
| Jon Sohl Eriksen | Board of Directors | 0 companies |
| Daniel Frederiksen Monby | Chairman | 0 companies |
| Finn Fogtmann | Board of Directors | 0 companies |
| Christophe Rosiejak | Board of Directors | 0 companies |
| Patrik Nevsten | Board of Directors | 0 companies |
| Bettina Madsen | Chairman | 0 companies |
| Kristian Zander Sørensen | Board of Directors | 0 companies |
| Tim Møller Hansen | Board of Directors | 0 companies |