| Revenue | DKK 468K | +0% |
| EBITDA | DKK 463K | +13% |
| Net profit | DKK 69K | +253% |
| Total assets | DKK 5,6M | -2% |
| Equity | DKK -653K | +10% |
| Employees | 0 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 214 | 83 | 2 | 69 | 91 | 431 | 466 | 468 |
| Staff expenses | -101 | -251 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -73 | -37 | 83 | -226 | 69 | 91 | 431 | 411 | 463 |
| Depreciation & amort. | -0 | -0 | -41 | -36 | -38 | -39 | -77 | -85 | -85 |
| EBIT | -73 | -37 | 42 | -261 | 32 | 52 | 354 | 326 | 378 |
| Net financials | -1 | -3 | -122 | -77 | -46 | -130 | -522 | -360 | -281 |
| Profit before tax | -73 | -40 | -80 | -338 | -15 | -79 | -168 | -34 | 97 |
| Tax | -16 | -8 | 5 | -31 | 5 | -9 | -11 | 11 | 28 |
| Net profit | -57 | -31 | -85 | -307 | -19 | -70 | -157 | -45 | 69 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46 | 2.175 | 2.593 | 1.952 | 2.004 | 6.281 | 7.043 | 5.715 | 5.601 |
| Equity | -7 | -39 | -124 | -431 | -450 | -520 | -677 | -722 | -653 |
| Long-term debt | 0 | 0 | 1.305 | 2.016 | 1.915 | 5.162 | 7.287 | 6.196 | 5.762 |
| Short-term debt | 54 | 2.214 | 1.412 | 366 | 539 | 1.640 | 434 | 241 | 493 |
| Total debt | 54 | 2.214 | 2.717 | 2.383 | 2.454 | 6.801 | 7.720 | 6.437 | 6.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2018 | — | — |
AM Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T.M. HOLDING GRENAA ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Tonny Nielsen | Management | 0 companies |
| Alistair McBride | Management | 0 companies |