| Revenue | DKK 89K | -171% |
| EBITDA | DKK -620K | +21% |
| Net profit | DKK -485K | +38% |
| Total assets | DKK 583K | +1293% |
| Equity | DKK -2,5M | -24% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -129 | -119 | 397 | 344 | -123 | -107 | -125 | 89 |
| Staff expenses | -746 | -431 | -570 | -424 | -622 | -633 | -659 | -709 |
| EBITDA | -129 | -119 | -173 | -80 | -745 | -740 | -784 | -620 |
| Depreciation & amort. | -1.131 | -8 | -8 | -8 | -2.032 | -8 | -0 | -0 |
| EBIT | -1.260 | -127 | -181 | -88 | -2.777 | -748 | -784 | -620 |
| Net financials | -23 | -83 | -107 | -1 | -0 | -1 | -1 | -110 |
| Profit before tax | -1.284 | -210 | -288 | -89 | -2.778 | -748 | -785 | -730 |
| Tax | -277 | -52 | -65 | -69 | -252 | -2 | -0 | -245 |
| Net profit | -1.006 | -157 | -223 | -20 | -2.526 | -747 | -785 | -485 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 309 | 1.052 | 1.754 | 2.462 | 280 | 103 | 42 | 583 |
| Equity | -956 | -1.114 | -1.337 | 2.052 | -474 | -1.221 | -2.005 | -2.490 |
| Long-term debt | 1.151 | 1.908 | 2.757 | 0 | 399 | 1.224 | 1.974 | 2.885 |
| Short-term debt | 114 | 197 | 169 | 156 | 354 | 100 | 74 | 189 |
| Total debt | 1.265 | 2.105 | 2.927 | 156 | 752 | 1.323 | 2.047 | 3.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2017 | — | — |
GB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TMGC AF 9. MAJ 1996 ApS | Company | 100.0% | 100.0% | 2017 |
Lacus IVS | Company | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Munk Tandrup | Management | 0 companies |
| Giovanni Bruno Chimera | Chief Executive Officer | 0 companies |
| Jesper Abildskov Blom | Chairman | 0 companies |