| Revenue | DKK 403K | -22% |
| EBITDA | DKK 403K | -22% |
| Net profit | DKK 74K | -57% |
| Total assets | DKK 5,3M | +0% |
| Equity | DKK 46K | +261% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | 123 | 464 | 249 | -137 | 22 | 479 | 330 | 329 | -83 | 578 | 519 | 403 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -49 | 123 | 464 | 249 | -137 | 22 | 479 | 330 | 329 | -83 | 578 | 519 | 403 |
| Depreciation & amort. | -6 | -18 | -18 | -13 | -18 | -18 | -6 | -5 | -115 | -118 | -118 | -118 | -129 |
| EBIT | -55 | 106 | 446 | 236 | -155 | 5 | 472 | 324 | 214 | -201 | 460 | 401 | 274 |
| Net financials | -161 | -255 | -169 | -184 | -232 | -225 | -209 | -190 | -163 | -149 | -175 | -153 | -144 |
| Profit before tax | -216 | -149 | 277 | 52 | -387 | -220 | 263 | 135 | 51 | -350 | 285 | 248 | 129 |
| Tax | -51 | -21 | 29 | 34 | 16 | -0 | -0 | 4 | -25 | -50 | 84 | 77 | 56 |
| Net profit | -165 | -128 | 248 | 18 | -402 | -220 | 263 | 130 | 76 | -301 | 201 | 171 | 74 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.293 | 5.654 | 5.637 | 5.757 | 5.741 | 5.755 | 5.763 | 5.662 | 5.846 | 5.738 | 5.367 | 5.355 | 5.335 |
| Equity | -85 | -213 | 36 | 54 | -349 | -569 | -306 | -176 | -99 | -400 | -199 | -28 | 46 |
| Long-term debt | 4.614 | 4.709 | 7.910 | 7.835 | 8.973 | 8.436 | 7.882 | 7.328 | 3.369 | 3.082 | 2.838 | 2.565 | 2.259 |
| Short-term debt | 764 | 1.157 | 949 | 1.184 | 1.098 | 1.556 | 1.678 | 1.748 | 2.576 | 3.056 | 2.702 | 2.778 | 2.973 |
| Total debt | 5.378 | 5.867 | 5.601 | 9.019 | 10.072 | 9.992 | 9.560 | 9.075 | 5.945 | 6.138 | 5.540 | 5.343 | 5.232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Founder | Founder | 2013 | — | — |
SG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Steen Grænge ApS | Company | 66.7% | 66.7% | 2020 |
| Individual | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Mortensen | Founder | 0 companies |
| Steen Grænge | Chief Executive Officer | 0 companies |