| Revenue | DKK 7M | -34% |
| EBITDA | DKK -1M | -125% |
| Net profit | DKK -2,3M | -131% |
| Total assets | DKK 24,4M | +11% |
| Equity | DKK -9,5M | -32% |
| Employees | 93 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -47 | 3.644 | 5.423 | 10.568 | 6.959 |
| Staff expenses | -3.891 | -4.705 | -5.482 | -6.548 | -7.974 |
| EBITDA | -3.937 | -1.060 | -58 | 4.020 | -1.015 |
| Depreciation & amort. | -557 | -563 | -616 | -663 | -785 |
| EBIT | -4.494 | -1.623 | -675 | 3.357 | -1.800 |
| Net financials | -62 | -565 | -848 | -977 | -979 |
| Profit before tax | -4.556 | -2.189 | -1.522 | 2.380 | -2.779 |
| Tax | -0 | -0 | -0 | -5.012 | -480 |
| Net profit | -4.556 | -2.189 | -1.522 | 7.392 | -2.299 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.496 | 12.507 | 14.923 | 22.006 | 24.386 |
| Equity | -10.872 | -13.060 | -14.583 | -7.191 | -9.490 |
| Long-term debt | 16.814 | 21.269 | 22.762 | 23.117 | 24.561 |
| Short-term debt | 4.554 | 4.299 | 6.743 | 6.080 | 9.315 |
| Total debt | 21.368 | 25.567 | 29.505 | 29.197 | 33.876 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TM Chief Executive Officer | Chief Executive Officer | 2018 |
| Former (2) | ||
SA Management | Management | 2011 – 2012 |
TA Management | Management | 2012 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2011 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Former (2) | ||
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2016 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 5–9.99% | 5–9.99% | 2015 | |
| Company | 25–33.32% | 25–33.32% | 2013 | |
| Company | 15–19.99% | 15–19.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Johansen | Management | 0 companies |
| Terje Aarbogh | Management | 0 companies |
| Thomas Michael Moestrup | Chief Executive Officer | 0 companies |
| Mads Christian Olesen | Chairman | 0 companies |
| Tibor Simon | Board of Directors | 0 companies |
| Allan Ardensø | Board of Directors | 0 companies |
| James Charles Gale | Board of Directors | 0 companies |
| Jørgen Damsbo Andersen | Board of Directors | 0 companies |