| Revenue | DKK 213K | -70% |
| EBITDA | DKK -143K | -139% |
| Net profit | DKK 821K | +123% |
| Total assets | DKK 1,9M | +125% |
| Equity | DKK 1M | +373% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 | — | — | — | — | 605 | 550 | 761 | 855 | 843 | 780 | 242 | 716 | 213 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -618 | -562 | -331 | -344 | -478 | -501 | -158 | -346 | -356 |
| EBITDA | 19 | 0 | 0 | 0 | 0 | -13 | -12 | 430 | 511 | 365 | 279 | 84 | 370 | -143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -4 | -6 | -4 | -5 |
| EBIT | 19 | 0 | 0 | 0 | 0 | -13 | -12 | 430 | 511 | 362 | 275 | 78 | 366 | -148 |
| Net financials | -301 | 0 | 0 | 0 | 0 | -7 | -12 | 527 | 1.846 | -2.860 | -90 | 1.925 | -3.894 | 931 |
| Profit before tax | -160 | 0 | 0 | 0 | 0 | -20 | -24 | 956 | 2.357 | -2.498 | 184 | 2.004 | -3.528 | 783 |
| Tax | 7 | -0 | -0 | -0 | -0 | -3 | -6 | 92 | 114 | 79 | 55 | 5 | 72 | -37 |
| Net profit | -167 | 0 | 0 | 0 | 0 | -16 | -18 | 865 | 2.243 | -2.577 | 129 | 1.999 | -3.599 | 821 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 784 | 0 | 0 | 0 | 0 | 460 | 617 | 1.557 | 4.294 | 1.954 | 2.252 | 4.501 | 852 | 1.919 |
| Equity | 457 | 0 | 0 | 0 | 0 | 310 | 292 | 1.355 | 3.920 | 1.612 | 1.934 | 3.819 | 220 | 1.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -326 | 0 | 0 | 0 | 0 | 149 | 310 | 202 | 374 | 339 | 317 | 680 | 631 | 878 |
| Total debt | -326 | 0 | 0 | 0 | 0 | 149 | 310 | 202 | 374 | 339 | 317 | 680 | 631 | 878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 90.0% | 2003 | |
| Individual | 5.0% | 0.0% | 2020 | |
| Individual | 5.0% | 0.0% | 2020 | |
| Individual | 5.0% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Müller | Management | 0 companies |