| Revenue | DKK -117K | -103% |
| EBITDA | DKK -117K | -103% |
| Net profit | DKK -84K | -103% |
| Total assets | DKK 1,2M | -81% |
| Equity | DKK 1,1M | -80% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | -229 | 124 | 184 | 234 | 158 | 142 | 162 | 112 | 135 | 290 | 1.952 | 3.691 | -117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 174 | -1.438 | -25 | 184 | 234 | 158 | 142 | 162 | 112 | 135 | 290 | 1.952 | 3.691 | -117 |
| Depreciation & amort. | -220 | -1.627 | -200 | -200 | -200 | -200 | -22 | -22 | -22 | -22 | -21 | -12 | -0 | -0 |
| EBIT | -46 | -3.065 | -225 | -16 | 33 | -43 | 119 | 139 | 90 | 112 | 269 | 1.940 | 3.691 | -117 |
| Net financials | -128 | -252 | -183 | -177 | -187 | -191 | -199 | -197 | -201 | -201 | -189 | -229 | 13 | 9 |
| Profit before tax | -175 | -3.317 | -408 | -194 | -154 | -234 | -80 | -58 | -111 | -88 | 80 | 1.711 | 3.703 | -108 |
| Tax | 12 | -0 | -117 | -12 | 6 | -7 | -13 | -8 | -19 | -15 | 22 | 3 | 882 | -24 |
| Net profit | -187 | -3.317 | -291 | -182 | -159 | -227 | -67 | -50 | -92 | -74 | 57 | 1.708 | 2.822 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.682 | 8.479 | 8.137 | 7.830 | 7.678 | 7.449 | 7.382 | 7.359 | 7.268 | 7.194 | 7.275 | 9.039 | 6.520 | 1.238 |
| Equity | 5.368 | 2.051 | 1.760 | 1.578 | 1.418 | 1.192 | 1.124 | 1.074 | 982 | 908 | 966 | 2.674 | 5.496 | 1.111 |
| Long-term debt | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 5.992 | 0 | 0 |
| Short-term debt | 322 | 436 | 385 | 260 | 267 | 265 | 265 | 292 | 293 | 293 | 316 | 373 | 1.025 | 127 |
| Total debt | 6.314 | 6.428 | 6.377 | 6.252 | 6.259 | 6.258 | 6.258 | 6.285 | 6.285 | 6.286 | 6.309 | 6.365 | 1.025 | 127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
JJ Management | Management | 2003 | — | — |
MF Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FROM AF 1/1-2002 ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Jens Jørn From | Management | 0 companies |
| Martin From | Management | 0 companies |