| Revenue | DKK 3,6M | +7% |
| EBITDA | DKK 444K | +112% |
| Net profit | DKK -570K | -19% |
| Total assets | DKK 5,8M | -28% |
| Equity | DKK -2,8M | -26% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.962 | 3.021 | 3.158 | 3.399 | 3.644 |
| Staff expenses | -2.329 | -2.730 | -3.165 | -3.190 | -3.201 |
| EBITDA | -368 | 291 | -7 | 209 | 444 |
| Depreciation & amort. | -421 | -423 | -423 | -445 | -530 |
| EBIT | -788 | -132 | -430 | -236 | -86 |
| Net financials | -334 | -340 | -399 | -380 | -539 |
| Profit before tax | -1.122 | -472 | -829 | -616 | -625 |
| Tax | -245 | -103 | -182 | -135 | -55 |
| Net profit | -877 | -369 | -647 | -481 | -570 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.556 | 7.624 | 7.408 | 7.938 | 5.751 |
| Equity | -732 | -1.101 | -1.748 | -2.229 | -2.799 |
| Long-term debt | 2.868 | 2.353 | 1.861 | 1.285 | 0 |
| Short-term debt | 5.006 | 5.845 | 6.701 | 8.237 | 7.842 |
| Total debt | 7.874 | 8.198 | 8.562 | 9.522 | 7.842 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
TM Management | Management | 2025 |
| Former (2) | ||
AP Management | Management | 2019 – 2025 |
PA Management | Management | 2019 – 2019 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Magnussen | Management | 0 companies |
| Arne Peter Hansen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |