| Revenue | DKK 8K | +12% |
| EBITDA | DKK 8K | +12% |
| Net profit | DKK -44K | +77% |
| Total assets | DKK 1,1M | -5% |
| Equity | DKK -1,3M | -4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 543 | 1.267 | 1.294 | 229 | 121 | 73 | -309 | -278 | 276 | 292 | 140 | 7 | 8 |
| Staff expenses | -342 | -1.435 | -874 | -131 | -38 | -16 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 200 | -168 | 420 | 48 | 83 | 56 | -311 | -631 | 244 | 292 | 140 | 7 | 8 |
| Depreciation & amort. | -21 | -21 | -346 | -22 | -18 | -16 | -16 | -515 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 180 | -189 | 74 | 26 | 65 | 41 | -327 | -1.146 | 244 | 292 | 140 | 7 | 8 |
| Net financials | -70 | -185 | -153 | -222 | -62 | -64 | -71 | -87 | -86 | -39 | -65 | -112 | -63 |
| Profit before tax | 109 | -374 | -79 | 175 | 3 | -23 | -398 | -1.234 | 158 | 253 | 76 | -105 | -56 |
| Tax | 30 | -100 | 8 | 186 | -0 | -0 | -88 | 249 | 35 | -51 | 17 | 83 | -12 |
| Net profit | 79 | -274 | -87 | -10 | 3 | -23 | -311 | -1.483 | 123 | 304 | 58 | -189 | -44 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.388 | 4.389 | 4.949 | 5.015 | 4.326 | 4.183 | 3.845 | 2.009 | 1.092 | 1.159 | 1.153 | 1.132 | 1.075 |
| Equity | 579 | 306 | 218 | 208 | 211 | 177 | -46 | -1.529 | -1.406 | -1.102 | -1.044 | -1.232 | -1.276 |
| Long-term debt | 0 | 0 | 0 | 605 | 606 | 1.030 | 1.005 | 167 | 35 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.809 | 4.084 | 4.731 | 4.202 | 3.510 | 2.975 | 2.887 | 3.371 | 2.463 | 2.261 | 2.197 | 2.364 | 2.351 |
| Total debt | 3.809 | 4.084 | 4.731 | 4.807 | 4.115 | 4.005 | 3.891 | 3.538 | 2.498 | 2.261 | 2.197 | 2.364 | 2.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KL Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TRE-M Holding ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Mandrup Larsen | Chief Executive Officer | 0 companies |
| Klaus Larsen | Management | 0 companies |
| Karl Johan Sørensen Vad | Board of Directors | 0 companies |
| Søren Junker Nielsen | Board of Directors | 0 companies |