| Revenue | DKK -498K | -51% |
| EBITDA | DKK -2,1M | +35% |
| Net profit | DKK -2,3M | +15% |
| Total assets | DKK 1,6M | -56% |
| Equity | DKK -6,8M | -53% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | -3.755 | -2.067 | -2.427 | -1.025 | -498 |
| Staff expenses | -1.246 | -1.827 | -2.725 | -2.184 | -1.594 |
| EBITDA | -5.002 | -3.894 | -5.153 | -3.209 | -2.092 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5.002 | -3.894 | -5.153 | -3.209 | -2.092 |
| Net financials | -357 | -448 | -390 | -294 | -594 |
| Profit before tax | -5.359 | -4.342 | -5.543 | -3.503 | -2.686 |
| Tax | -966 | -857 | -1.049 | -771 | -351 |
| Net profit | -4.393 | -3.485 | -4.493 | -2.733 | -2.334 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 4.425 | 10.714 | 6.579 | 3.656 | 1.614 |
| Equity | -4.378 | 2.781 | -1.712 | -4.445 | -6.779 |
| Long-term debt | 7.877 | 6.965 | 7.300 | 7.563 | 8.108 |
| Short-term debt | 926 | 968 | 991 | 538 | 286 |
| Total debt | 8.803 | 7.933 | 8.291 | 8.101 | 8.394 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
TM Management | Management | 2018 – 2025 |
AG Management | Management | 2018 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2020 – 2021 | |
| Chairman | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Michael Frimurer | Management | 0 companies |
| Anja Groth | Management | 0 companies |
| Ulrik Svane Sørensen | Chairman | 0 companies |
| Jimmy Arnold Van heusden | Chairman | 0 companies |