| Revenue | DKK 1,8M | +14% |
| EBITDA | DKK 1,3M | +18% |
| Net profit | DKK 1,5M | +22% |
| Total assets | DKK 8,9M | +18% |
| Equity | DKK 8,7M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 363 | 332 | 588 | 527 | 1.721 | 1.760 | 1.118 | 1.075 | 1.490 | 1.694 | 1.347 | 1.567 | 1.783 |
| Staff expenses | -272 | -415 | -329 | -282 | -350 | -210 | -297 | -362 | -346 | -297 | -445 | -432 | -441 |
| EBITDA | 91 | -83 | 259 | 245 | 1.371 | 1.550 | 821 | 713 | 1.145 | 1.398 | 903 | 1.134 | 1.342 |
| Depreciation & amort. | 41 | -3 | -3 | -3 | -3 | -4 | -9 | -9 | -9 | -9 | -8 | -3 | -0 |
| EBIT | 50 | -86 | 256 | 242 | 1.368 | 1.547 | 813 | 704 | 1.136 | 1.389 | 895 | 1.131 | 1.342 |
| Net financials | -3 | -3 | -2 | -1 | -0 | -0 | -20 | -25 | -27 | -10 | -161 | 414 | 552 |
| Profit before tax | — | -88 | 255 | 241 | 1.368 | 1.546 | 793 | 679 | 1.109 | 1.379 | 734 | 1.545 | 1.895 |
| Tax | 12 | -20 | 55 | 58 | 301 | 342 | 175 | 150 | 248 | 304 | 164 | 341 | 427 |
| Net profit | 35 | -68 | 200 | 183 | 1.066 | 1.205 | 617 | 529 | 862 | 1.075 | 571 | 1.204 | 1.467 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 493 | 536 | 615 | 779 | 1.817 | 2.981 | 3.580 | 4.058 | 5.009 | 5.897 | 6.453 | 7.575 | 8.926 |
| Equity | — | 255 | 455 | 638 | 1.653 | 2.806 | 3.371 | 3.846 | 4.652 | 5.671 | 6.184 | 7.329 | 8.735 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 281 | 160 | 141 | 163 | 175 | 208 | 211 | 357 | 226 | 269 | 246 | 191 |
| Total debt | 75 | 281 | 160 | 141 | 163 | 175 | 208 | 211 | 357 | 226 | 269 | 246 | 191 |
| 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 |