| Revenue | DKK -4K | -73% |
| EBITDA | DKK 6K | +149% |
| Net profit | DKK -3K | -107% |
| Total assets | DKK 1,4M | -10% |
| Equity | DKK 1,3M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47 | 51 | 562 | 32 | -10 | -23 | -24 | -33 | -72 | 653 | 1.053 | -13 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 47 | 51 | 562 | 258 | -10 | -23 | -24 | -33 | -72 | 653 | 1.053 | -13 | 6 |
| Depreciation & amort. | -61 | -61 | -61 | 113 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 |
| EBIT | -14 | -10 | 501 | 145 | -10 | -23 | -24 | -33 | -72 | 653 | 1.053 | -13 | 1 |
| Net financials | 3.643 | 4.022 | 2.115 | 1.065 | 254 | 687 | 595 | 102 | -29 | -331 | 54 | 49 | -2 |
| Profit before tax | 3.629 | 4.011 | 2.616 | 1.210 | 243 | 664 | 570 | 68 | -101 | 321 | 1.108 | 36 | -0 |
| Tax | -14 | -5 | 127 | 89 | -2 | -57 | -3 | -13 | -21 | 139 | 243 | -3 | 3 |
| Net profit | 3.643 | 4.017 | 2.489 | 1.122 | 246 | 721 | 573 | 81 | -80 | 182 | 865 | 39 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.508 | 7.752 | 10.203 | 11.181 | 11.346 | 12.072 | 11.630 | 11.724 | 11.689 | 9.022 | 2.273 | 1.521 | 1.375 |
| Equity | 3.627 | 7.545 | 9.934 | 11.056 | 11.301 | 12.023 | 11.596 | 11.677 | 11.597 | 389 | 1.254 | 1.293 | 1.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 881 | 207 | 269 | 125 | 44 | 49 | 34 | 47 | 92 | 8.633 | 1.019 | 228 | 85 |
| Total debt | 881 | 207 | 269 | 125 | 44 | 49 | 34 | 47 | 92 | 8.633 | 1.019 | 228 | 85 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 | |
Optinium ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Morris Rebild | Management | 0 companies |