| Revenue | DKK -6K | +0% |
| EBITDA | DKK 55K | +135% |
| Net profit | DKK -7,6M | -126% |
| Total assets | DKK 194,7M | +6% |
| Equity | DKK 144,2M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -4 | -6 | — | -59 | -188 | -2 | -7 | -11 | -7 | -8 | -6 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.689 | 64 | 624 | -6 | -12 | -59 | -188 | -2 | -7 | -11 | -7 | -8 | -160 | 55 |
| Depreciation & amort. | 165 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -880 | -82 | -46 | -0 |
| EBIT | 5.524 | 64 | 624 | -6 | -12 | -59 | -188 | -2 | -7 | -11 | -887 | -90 | -206 | 55 |
| Net financials | 2.103 | 7.566 | 13.825 | 22.123 | 8.649 | 24.388 | -1.371 | -821 | 22.076 | 47.462 | -2.139 | 17.978 | 36.956 | -8.489 |
| Profit before tax | 7.627 | 7.630 | 14.449 | 22.117 | 8.637 | 24.329 | -1.559 | -823 | 22.069 | 47.451 | -3.026 | 17.887 | 36.750 | -8.434 |
| Tax | -228 | -32 | 525 | 1.584 | -1.033 | 2.243 | -2.550 | -733 | 3.421 | 7.556 | -1.151 | 3.536 | 7.923 | -872 |
| Net profit | 7.855 | 7.662 | 13.925 | 20.533 | 9.670 | 22.086 | 990 | -90 | 18.648 | 39.895 | -1.875 | 14.351 | 28.826 | -7.562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 56.731 | 61.895 | 70.336 | 88.631 | 93.062 | 138.695 | 114.212 | 113.204 | 96.561 | 169.984 | 127.059 | 183.774 | 183.589 | 194.707 |
| Equity | 44.569 | 51.218 | 63.650 | 82.699 | 88.589 | 102.959 | 85.988 | 79.177 | 94.829 | 130.551 | 125.176 | 134.524 | 158.352 | 144.242 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.162 | 10.677 | 6.686 | 5.932 | 4.474 | 35.737 | 28.224 | 34.027 | 1.732 | 39.432 | 1.883 | 49.250 | 25.238 | 50.464 |
| Total debt | 12.162 | 10.677 | 6.686 | 5.932 | 4.474 | 35.737 | 28.224 | 34.027 | 1.732 | 39.432 | 1.883 | 49.250 | 25.238 | 50.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 1991 | — | — |
HM Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Munk-Petersen | Founder | 0 companies |
| Hans Morten Kjærsgaard | Founder | 0 companies |
| Børge Andersen | Board of Directors | 0 companies |
| Birgitte Arendrup | Board of Directors | 0 companies |
| Bo Andersen | Board of Directors | 0 companies |