| Revenue | DKK -23K | -72% |
| EBITDA | DKK -90K | +45% |
| Net profit | DKK -532K | -153% |
| Total assets | DKK 11,4M | -8% |
| Equity | DKK 11,4M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.050 | 50 | 27 | 36 | 14 | 39 | -31 | -122 | -149 | — | — | -21 | -82 | -23 |
| Staff expenses | -451 | -421 | -488 | -121 | -264 | -18 | -60 | -61 | -61 | -31 | -76 | -0 | -81 | -67 |
| EBITDA | 570 | -371 | -461 | -84 | -250 | 21 | -91 | -183 | -210 | -189 | -102 | -21 | -162 | -90 |
| Depreciation & amort. | -28 | 28 | -23 | 23 | 23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 542 | -399 | -484 | -107 | -273 | 21 | -91 | -183 | -210 | -189 | -102 | -21 | -162 | -90 |
| Net financials | 267 | 765 | 1.032 | 205 | -19 | 435 | -23 | 378 | -207 | 929 | 1.805 | 1.462 | 1.363 | -411 |
| Profit before tax | 809 | 365 | 548 | 98 | -292 | 456 | -114 | 195 | -417 | 740 | 1.704 | 1.442 | 1.201 | -532 |
| Tax | 122 | 30 | 47 | 45 | -0 | 28 | -0 | -9 | -1 | 60 | -0 | 122 | 201 | -0 |
| Net profit | 687 | 335 | 501 | 53 | -292 | 428 | -114 | 204 | -416 | 680 | 1.704 | 1.320 | 1.000 | -532 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.230 | 8.034 | 8.462 | 8.366 | 8.039 | 8.491 | 8.396 | 8.602 | 8.593 | 9.323 | 10.360 | 11.592 | 12.360 | 11.367 |
| Equity | 7.433 | 7.768 | 8.269 | 8.322 | 8.030 | 8.458 | 8.344 | 8.548 | 8.133 | 8.812 | 10.290 | 11.381 | 12.137 | 11.355 |
| Long-term debt | 119 | 18 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 192 | 0 |
| Short-term debt | 678 | 248 | 143 | 44 | 9 | 32 | 52 | 54 | 460 | 453 | 70 | 92 | 31 | 12 |
| Total debt | 797 | 266 | 193 | 44 | 9 | 32 | 52 | 54 | 460 | 453 | 70 | 210 | 223 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MT Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Mende Trajkovski | Management | 0 companies |