| Revenue | DKK -116K | -88% |
| EBITDA | DKK -116K | +88% |
| Net profit | DKK 1M | -81% |
| Total assets | DKK 194,6M | -20% |
| Equity | DKK 183,5M | -24% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -89 | -111 | -76 | -40 | -43 | -90 | -946 | -116 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -30 | -89 | -111 | -76 | -40 | -43 | -90 | -946 | -116 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -30 | -89 | -111 | -76 | -40 | -43 | -90 | -946 | -116 |
| Net financials | 2.602 | 3.598 | -3.145 | -292 | 8.113 | 19.537 | 10.885 | 6.430 | 1.338 |
| Profit before tax | 2.572 | 3.509 | -3.256 | -368 | 8.073 | 19.494 | 10.795 | 5.484 | 1.222 |
| Tax | -105 | 161 | -78 | 159 | 170 | 157 | 14 | -6 | 189 |
| Net profit | 2.677 | 3.348 | -3.178 | -527 | 7.903 | 19.337 | 10.781 | 5.490 | 1.033 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 202.695 | 271.044 | 253.941 | 229.457 | 233.281 | 231.257 | 241.054 | 244.153 | 194.566 |
| Equity | 127.677 | 201.025 | 197.846 | 197.319 | 208.972 | 228.308 | 239.089 | 241.579 | 183.518 |
| Long-term debt | 60.000 | 50.000 | 25.000 | 25.000 | 0 | 0 | 0 | 1.050 | 700 |
| Short-term debt | 15.018 | 20.019 | 31.095 | 7.138 | 24.309 | 2.949 | 1.965 | 2.574 | 11.048 |
| Total debt | 75.018 | 70.019 | 56.095 | 32.138 | 24.309 | 2.949 | 1.965 | 2.574 | 11.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERHVERVSINVEST III K/S | Company | 66.7% | 66.7% | 2016 |
E. BOYE HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
ST Capital ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Marstrand | Management | 0 companies |
| Henrik Danmark | Board of Directors | 0 companies |
| Lars Holtug | Chairman | 0 companies |
| Niels Peder Opstrup | Board of Directors | 0 companies |
| Jørn Tolstrup Rohde | Board of Directors | 0 companies |
| Kristian la Cour | Board of Directors | 0 companies |
| Michael Boiskouv Nielsen | Board of Directors | 0 companies |