| Revenue | DKK 7,5M | +5% |
| EBITDA | DKK 462K | -43% |
| Net profit | DKK 326K | -46% |
| Total assets | DKK 4,1M | +12% |
| Equity | DKK 2,8M | +13% |
| Employees | 27 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 7.483 | 7.791 | 7.440 | 7.156 | 7.496 |
| Staff expenses | -6.922 | -7.159 | -6.271 | -6.349 | -7.035 |
| EBITDA | 561 | 632 | 1.169 | 807 | 462 |
| Depreciation & amort. | -36 | -41 | -41 | -41 | -31 |
| EBIT | 524 | 591 | 1.127 | 766 | 431 |
| Net financials | -14 | -5 | -3 | -0 | -13 |
| Profit before tax | 510 | 586 | 1.124 | 766 | 418 |
| Tax | 113 | 129 | 248 | 168 | 92 |
| Net profit | 397 | 457 | 876 | 598 | 326 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.529 | 2.569 | 2.599 | 3.632 | 4.070 |
| Equity | 508 | 965 | 1.841 | 2.439 | 2.764 |
| Long-term debt | 44 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.945 | 1.576 | 736 | 1.067 | 1.016 |
| Total debt | 1.989 | 1.576 | 736 | 1.067 | 1.016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TM Founder | Founder | 2019 |
BR Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Deputy Chairman | 2021 | |
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (3) | ||
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2019 – 2019 | |
| Board of Directors | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 50–66.65% | 50–66.65% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Madsen | Founder | 0 companies |
| Brian Ritz Morosi-Jørgensen | Management | 0 companies |
| Jens Zacho Rasmussen | Deputy Chairman | 0 companies |
| Nick Treff Christiansen | Board of Directors | 0 companies |
| Else Marie Kristiansen | Board of Directors | 0 companies |
| Rasmus Joachim Deichmann Bisgaard | Board of Directors | 0 companies |
| Per Birch | Chairman | 0 companies |
| Leif Christensen | Board of Directors | 0 companies |