| Revenue | DKK 1,8M | +6% |
| EBITDA | DKK 300K | +161% |
| Net profit | DKK 300K | +176% |
| Total assets | DKK 1,4M | -12% |
| Equity | DKK -504K | +37% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 623 | 1.554 | 2.311 | 3.647 | 3.311 | 4.098 | 4.190 | 3.697 | 3.080 | 3.571 | 1.758 | 1.672 | 1.765 |
| Staff expenses | -477 | -963 | -2.054 | -3.057 | -2.498 | -4.509 | -4.062 | -4.421 | -3.076 | -2.798 | -2.433 | -2.161 | -1.465 |
| EBITDA | -509 | -115 | 257 | 590 | 814 | -411 | 128 | -724 | 4 | 773 | -675 | -489 | 300 |
| Depreciation & amort. | -0 | -0 | -179 | -142 | -259 | -268 | -242 | -180 | -170 | -38 | -37 | -19 | -0 |
| EBIT | -509 | -115 | 78 | 448 | 555 | -679 | -114 | -904 | -166 | 736 | -712 | -508 | 300 |
| Net financials | -2 | -0 | -78 | -56 | -19 | -0 | -5 | -3 | -5 | -19 | -0 | 4 | -0 |
| Profit before tax | -510 | -115 | 1 | 393 | 536 | -680 | -118 | -907 | -171 | 717 | -712 | -504 | 300 |
| Tax | -0 | -0 | -135 | 258 | 76 | -147 | -21 | 159 | -217 | 150 | -148 | -111 | -0 |
| Net profit | -510 | -115 | 136 | 135 | 460 | -533 | -97 | -1.066 | 46 | 568 | -564 | -393 | 300 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 641 | 911 | 2.128 | 1.773 | 2.108 | 1.966 | 1.450 | 1.447 | 2.532 | 2.098 | 1.670 | 1.599 | 1.403 |
| Equity | -430 | -545 | -409 | 775 | 1.236 | 703 | 605 | -461 | -415 | 153 | -412 | -805 | -504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.072 | 1.457 | 2.537 | 949 | 872 | 1.263 | 845 | 1.908 | 2.947 | 1.945 | 2.081 | 2.404 | 1.908 |
| Total debt | 1.072 | 1.457 | 2.537 | 949 | 872 | 1.263 | 845 | 1.908 | 2.947 | 1.945 | 2.081 | 2.404 | 1.908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Founder | Founder | 2012 | — | — |
DT Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thi Minh Lai | Founder | 0 companies |
| Duong Thuyet Khanh Nguyen | Chief Executive Officer | 0 companies |