| Revenue | DKK 1,5M | +93% |
| EBITDA | DKK 415K | +716% |
| Net profit | DKK 346K | +405% |
| Total assets | DKK 645K | +12% |
| Equity | DKK 390K | +785% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 526 | 722 | 808 | 803 | 766 | 1.480 |
| Staff expenses | -454 | -607 | -652 | -728 | -833 | -1.065 |
| EBITDA | 72 | 115 | 156 | 75 | -67 | 415 |
| Depreciation & amort. | -0 | -0 | -0 | -16 | -34 | -31 |
| EBIT | 72 | 115 | 156 | 59 | -102 | 384 |
| Net financials | -20 | -7 | 5 | 55 | -10 | -13 |
| Profit before tax | 52 | 109 | 161 | 114 | -111 | 371 |
| Tax | 2 | 5 | 11 | 10 | 2 | 25 |
| Net profit | 50 | 104 | 150 | 104 | -113 | 346 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 263 | 327 | 323 | 653 | 577 | 645 |
| Equity | 100 | 204 | 204 | 157 | 44 | 390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 123 | 119 | 496 | 533 | 255 |
| Total debt | 163 | 123 | 119 | 496 | 533 | 255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCALGO DEVELOPMENT ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Mølhave | Management | 0 companies |
| Lars Allan Arge | Chairman | 0 companies |
| Morten Revsbæk | Chairman | 0 companies |
| Pankaj Kumar Agarwal | Board of Directors | 0 companies |
| Morten Moltke Nygaard | Board of Directors | 0 companies |