| Revenue | DKK 709K | +23% |
| EBITDA | DKK 156K | +352% |
| Net profit | DKK 67K | +116% |
| Total assets | DKK 3,9M | +11% |
| Equity | DKK 3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 203 | -12 | -13 | -29 | 11 | 1.543 | 887 | 1.958 | 1.257 | 2.950 | 576 | 709 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -58 | -64 | -237 | -902 | -1.507 | -637 | -553 |
| EBITDA | -11 | 203 | -12 | -13 | -29 | -89 | 858 | 823 | 1.721 | 354 | 1.443 | -62 | 156 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -8 | -108 | -213 | -260 | -283 | -350 | -311 | -299 |
| EBIT | -11 | 203 | -12 | -13 | -29 | -97 | 751 | 610 | 1.461 | 71 | 1.093 | -373 | -143 |
| Net financials | -279 | 26 | 179 | 161 | 288 | -2 | -6 | -8 | -50 | 45 | 109 | -82 | 192 |
| Profit before tax | -291 | 229 | 168 | 149 | 259 | -99 | 745 | 602 | 1.411 | 116 | 1.202 | -455 | 49 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 95 | 138 | 325 | 19 | 251 | -47 | -17 |
| Net profit | -291 | 229 | 168 | 149 | 259 | -99 | 650 | 464 | 1.086 | 97 | 952 | -408 | 67 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 609 | 741 | 811 | 860 | 1.026 | 1.024 | 1.596 | 2.536 | 4.137 | 3.593 | 4.831 | 3.504 | 3.899 |
| Equity | 508 | 639 | 707 | 754 | 1.013 | 811 | 1.355 | 1.711 | 2.687 | 2.727 | 3.622 | 3.096 | 3.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 102 | 104 | 105 | 13 | 213 | 215 | 777 | 1.413 | 812 | 1.165 | 408 | 859 |
| Total debt | 101 | 102 | 104 | 105 | 13 | 213 | 215 | 777 | 1.413 | 812 | 1.165 | 408 | 859 |
| 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% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |