| Revenue | DKK 133K | +23% |
| EBITDA | DKK 298K | +2% |
| Net profit | DKK 231K | +18% |
| Total assets | DKK 5,9M | +4% |
| Equity | DKK 5,6M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | -66 | -82 | -197 | 16 | 1.496 | 3 | 69 | 87 | 118 | 109 | 108 | 133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -49 | -66 | -82 | -197 | -33 | 1.376 | -173 | 314 | 826 | 185 | -478 | 292 | 298 |
| Depreciation & amort. | 59 | -59 | -59 | -0 | -0 | -0 | -0 | -73 | -53 | -57 | -0 | -53 | -53 |
| EBIT | -108 | -125 | -141 | -197 | -33 | 1.376 | -173 | 240 | 773 | 129 | -478 | 239 | 245 |
| Net financials | 46 | 3.942 | 110 | 410 | 359 | 223 | -181 | 336 | 826 | 154 | -475 | 313 | 391 |
| Profit before tax | 38 | 3.932 | -18 | 213 | 326 | 1.599 | -353 | 265 | 795 | 136 | -478 | 251 | 296 |
| Tax | 50 | 57 | 6 | 50 | 33 | -0 | -0 | 53 | 109 | 22 | -0 | 55 | 65 |
| Net profit | -12 | 3.875 | -25 | 163 | 232 | 1.599 | -353 | 212 | 625 | 106 | -478 | 196 | 231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.660 | 7.681 | 4.165 | 4.304 | 4.795 | 6.273 | 5.387 | 5.585 | 6.322 | 5.937 | 5.476 | 5.691 | 5.927 |
| Equity | 226 | 4.100 | 4.075 | 4.288 | 4.470 | 5.653 | 5.331 | 5.544 | 6.169 | 5.755 | 5.324 | 5.523 | 5.637 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.435 | 3.581 | 89 | 16 | 325 | 620 | 56 | 41 | 153 | 183 | 151 | 168 | 290 |
| Total debt | 3.435 | 3.581 | 89 | 16 | 325 | 620 | 56 | 41 | 153 | 183 | 151 | 168 | 290 |
| 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 |