| Revenue | — | — |
| EBITDA | DKK -3,2M | -255% |
| Net profit | DKK 1,3M | +813% |
| Total assets | DKK 5,4M | +3% |
| Equity | DKK 5,4M | +32% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 49.403 | 49.573 | 49.672 | 61.016 | 85.785 | 79.153 | 80.931 | 79.973 | 0 | 0 | — | — |
| Staff expenses | -0 | -0 | -0 | -41.529 | -51.876 | -43.506 | -45.887 | -46.193 | -0 | -0 | -0 | -0 |
| EBITDA | 576 | 1.166 | 2.535 | 2.714 | 8.288 | 3.522 | 10.117 | 2.812 | -60 | -73 | -891 | -3.159 |
| Depreciation & amort. | -412 | -485 | -497 | -520 | -598 | -563 | -499 | -231 | -0 | -0 | -0 | -0 |
| EBIT | 164 | 681 | 2.038 | 2.195 | 7.691 | 2.959 | 9.619 | 2.581 | -60 | -73 | -891 | -3.159 |
| Net financials | -169 | -170 | -361 | 283 | 1 | -885 | 541 | -72 | -727 | -204 | 710 | 4.451 |
| Profit before tax | 157 | 511 | 1.677 | 4.065 | 7.692 | 2.074 | 10.160 | 2.510 | -787 | -277 | -181 | 1.291 |
| Tax | -7 | -52 | 178 | 889 | 2.842 | 876 | 3.433 | 1.094 | 20 | 20 | 1 | -2 |
| Net profit | 164 | 563 | 1.499 | 1.588 | 4.850 | 1.198 | 6.727 | 1.416 | -807 | -297 | -181 | 1.293 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.806 | 36.461 | 39.622 | 52.698 | 65.885 | 52.247 | 62.022 | 57.236 | 6.136 | 5.406 | 5.244 | 5.380 |
| Equity | 3.755 | 3.552 | 4.281 | 5.769 | 9.619 | 8.818 | 10.399 | 9.815 | 5.509 | 4.362 | 4.063 | 5.356 |
| Long-term debt | 0 | 7.560 | 7.492 | 7.186 | 6.887 | 6.587 | 1.837 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.050 | 15.858 | 17.219 | 26.248 | 30.595 | 21.181 | 28.259 | 28.368 | 628 | 1.044 | 1.181 | 24 |
| Total debt | 1.050 | 23.418 | 24.712 | 33.434 | 37.482 | 27.767 | 30.095 | 28.368 | 628 | 1.044 | 1.181 | 24 |
| 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 |