| Revenue | DKK -202K | -45% |
| EBITDA | DKK -1,1M | -206% |
| Net profit | DKK 20,7M | +7349% |
| Total assets | DKK 257,3M | -9% |
| Equity | DKK 216,2M | +10% |
| Employees | — | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | -369 | -398 | -367 | -202 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | -206 | -193 | -94 | -352 | -52 | -116 | -195 | -278 | -395 | -369 | -398 | -367 | -1.124 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | -206 | -193 | -94 | -352 | -52 | -116 | -195 | -278 | -395 | -369 | -398 | -367 | -1.124 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.688 | 11.699 | 13.614 | 101.744 | 8.673 | 3.168 | 3.510 | 11.761 | 46.283 | 13.327 | -5.451 | 3.928 | 23.840 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 7.482 | 11.506 | 13.520 | 101.392 | 8.621 | 3.052 | 3.315 | 11.483 | 45.888 | 12.957 | -5.849 | 3.560 | 22.716 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 233 | -136 | 507 | -89 | 1.239 | 688 | 741 | -240 | 9.711 | 2.612 | -1.368 | 3.282 | 2.009 |
| Net profit | — | — | — | — | — | — | — | — | — | 7.249 | 11.642 | 13.013 | 101.481 | 7.382 | 2.365 | 2.574 | 11.723 | 36.177 | 10.345 | -4.481 | 278 | 20.707 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.592 | 45.398 | 83.095 | 178.127 | 182.864 | 185.655 | 184.091 | 192.863 | 243.547 | 296.984 | 280.941 | 283.289 | 257.349 |
| Equity | — | — | — | — | — | — | — | — | — | 43.391 | 45.033 | 80.589 | 177.841 | 182.623 | 183.487 | 184.061 | 192.384 | 225.161 | 228.674 | 204.193 | 197.271 | 216.228 |
| 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 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 365 | 2.506 | 286 | 241 | 2.167 | 30 | 479 | 18.386 | 68.310 | 76.748 | 86.018 | 41.121 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 365 | 2.506 | 286 | 241 | 2.167 | 30 | 479 | 18.386 | 68.310 | 76.748 | 86.018 | 41.121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |