| Revenue | DKK 0 | — |
| EBITDA | DKK 5,3M | +120% |
| Net profit | DKK 144,1M | +92% |
| Total assets | DKK 1,7B | +9% |
| Equity | DKK 1,7B | +9% |
| Employees | 2 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -1.816 | -1.907 | -2.455 | -2.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -61 | -61 | -60 | -60 | -60 | -185 | -560 | -577 | -652 | -726 | -768 | -1.182 | -182 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -1.877 | -1.968 | -2.515 | -2.173 | -2.392 | -3.196 | -1.683 | -1.040 | -943 | 16.514 | 11.142 | -26.606 | 5.274 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -1.877 | -1.968 | -2.515 | -2.173 | -2.392 | -3.196 | -1.683 | -1.040 | -943 | 16.514 | 11.142 | -26.606 | 5.274 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.149 | 84.953 | 93.277 | 89.570 | 72.995 | 93.927 | -18.233 | 137.563 | 69.129 | 206.509 | -113.112 | 111.440 | 184.738 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 81.994 | 78.519 | 85.287 | 80.082 | 64.335 | 84.149 | -24.352 | 124.784 | 54.869 | 190.850 | -117.369 | 102.740 | 183.519 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 20.825 | 18.983 | 17.671 | 13.068 | 12.682 | 16.025 | -3.012 | 35.290 | 15.674 | 40.785 | -48.270 | 27.686 | 39.464 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 61.169 | 59.536 | 67.616 | 67.014 | 51.653 | 68.124 | -21.340 | 89.494 | 39.195 | 150.065 | -69.099 | 75.054 | 144.055 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.008.827 | 1.059.859 | 1.124.874 | 1.190.275 | 1.248.424 | 1.312.534 | 1.288.384 | 1.528.124 | 1.548.936 | 1.696.964 | 1.621.323 | 1.582.640 | 1.731.087 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 995.307 | 1.054.843 | 1.122.459 | 1.189.473 | 1.241.126 | 1.309.250 | 1.287.910 | 1.377.404 | 1.416.599 | 1.566.664 | 1.497.565 | 1.572.619 | 1.716.674 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.074 | 5.016 | 2.415 | 802 | 7.298 | 3.284 | 474 | 150.720 | 132.337 | 130.300 | 123.758 | 10.021 | 14.413 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.074 | 5.016 | 2.415 | 802 | 7.298 | 3.284 | 474 | 150.720 | 132.337 | 130.300 | 123.758 | 10.021 | 14.413 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Merete Vester Holm | Management | 0 companies |
| Ulla Bohnsen | Board of Directors | 0 companies |
| Birgitte Bohnsen | Board of Directors | 0 companies |
| Ole Øhlenschlæger Madsen | Board of Directors | 0 companies |