| Revenue | DKK -86K | -12% |
| EBITDA | DKK -86K | +12% |
| Net profit | DKK -132K | +7% |
| Total assets | DKK 556K | -4% |
| Equity | DKK -222K | -145% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Revenue | -12 | -31 | -187 | -239 | -98 | -86 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -31 | -187 | -239 | -98 | -86 |
| Depreciation & amort. | -0 | -80 | -80 | -80 | -82 | -82 |
| EBIT | -12 | -111 | -267 | -318 | -181 | -169 |
| Net financials | -1 | -34 | -37 | -37 | 0 | 0 |
| Profit before tax | -13 | -145 | -303 | -355 | -181 | -169 |
| Tax | -3 | -32 | -67 | -78 | -40 | -37 |
| Net profit | -10 | -113 | -237 | -277 | -141 | -132 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|
| Total assets | 147 | 860 | 896 | 915 | 582 | 556 |
| Equity | 40 | 52 | 50 | 50 | -91 | -222 |
| Long-term debt | 0 | 656 | 446 | 333 | 0 | 0 |
| Short-term debt | 107 | 153 | 399 | 531 | 672 | 779 |
| Total debt | 107 | 808 | 846 | 865 | 672 | 779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ST Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ThiimS ApS | Company | 10.0% | 100.0% | 2019 |
THIIM A/S | Company | 100.0% | 100.0% | 2019 |
S. THIIM ApS | Company | 100.0% | 100.0% | 2015 |
ThiimM ApS | Company | 33.3% | 0.0% | 2019 |
Fielings ApS | Company | 33.3% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Grandeville West | Chief Executive Officer | 0 companies |
| Søren Thiim | Management | 0 companies |
| Henrik Hartvig Møller | Board of Directors | 0 companies |
| Lena Kristina Ekbom | Board of Directors | 0 companies |
| Cornelis Koetsier | Chairman | 0 companies |
| Olof Rolf Ingemar Tude | Board of Directors | 0 companies |