| Revenue | DKK 939K | -23% |
| EBITDA | DKK 939K | -23% |
| Net profit | DKK 809K | -90% |
| Total assets | DKK 58,2M | +8% |
| Equity | DKK 44,9M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -414 | 620 | 608 | 900 | 990 | 891 | 1.116 | 968 | 1.042 | 1.056 | 1.174 | 1.214 | 939 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -274 | 1.109 | -113 | 1.968 | 746 | 1.136 | 1.116 | 968 | 1.042 | 3.556 | 1.174 | 1.214 | 939 |
| Depreciation & amort. | -70 | 64 | 62 | 57 | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -344 | 1.044 | -175 | 1.912 | 689 | 1.136 | 1.116 | 968 | 1.042 | 3.556 | 1.174 | 1.214 | 939 |
| Net financials | 281 | -325 | 82 | 675 | 165 | 928 | 1.725 | 2.784 | 5.348 | 2.929 | 3.765 | 7.309 | 174 |
| Profit before tax | 41 | 719 | -93 | 2.586 | 854 | 2.064 | 2.841 | 3.751 | 6.390 | 6.484 | 4.938 | 8.522 | 1.113 |
| Tax | -12 | 91 | 88 | 182 | 196 | 198 | 253 | 228 | 246 | 810 | 285 | 291 | 304 |
| Net profit | 53 | 628 | -181 | 2.404 | 658 | 1.865 | 2.588 | 3.523 | 6.144 | 5.675 | 4.653 | 8.232 | 809 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.044 | 14.069 | 13.643 | 16.193 | 16.313 | 25.049 | 27.709 | 31.848 | 37.610 | 41.941 | 46.287 | 53.704 | 58.238 |
| Equity | 3.250 | 3.977 | 3.696 | 6.000 | 6.559 | 14.058 | 16.541 | 19.956 | 25.990 | 31.551 | 36.090 | 44.204 | 44.891 |
| Long-term debt | -6.301 | 11.976 | 11.558 | 11.276 | 5.670 | 5.594 | 5.252 | 5.644 | 5.444 | 5.048 | 4.678 | 4.184 | 2.161 |
| Short-term debt | -3.862 | 3.284 | 3.305 | 3.624 | 3.327 | 3.503 | 3.982 | 4.272 | 4.160 | 2.734 | 2.870 | 2.626 | 8.454 |
| Total debt | -10.163 | 9.413 | 9.237 | 9.459 | 8.996 | 9.097 | 9.234 | 9.916 | 9.604 | 7.782 | 7.548 | 6.810 | 10.616 |
| 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 |