| Revenue | DKK -6K | +7% |
| EBITDA | DKK -6K | -7% |
| Net profit | DKK 4,3M | -82% |
| Total assets | DKK 156,6M | -2% |
| Equity | DKK 156,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -6 | -45 | 33 | 31 | 48 | 46 | -34 | -6 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 5.683 | 64 | 622 | -6 | -6 | -6 | -45 | 33 | 31 | 48 | 46 | -34 | -6 | -6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -17 | -17 | -17 | -519 | -43 | -23 | -0 |
| EBIT | 5.683 | 64 | 622 | -6 | -6 | -6 | -55 | 15 | 13 | 30 | -473 | -77 | -29 | -6 |
| Net financials | -1.202 | 8.779 | 10.311 | 16.103 | 11.277 | 20.563 | 6.506 | 4.263 | 17.808 | 38.818 | -2.336 | 25.302 | 29.733 | 5.022 |
| Profit before tax | 4.482 | 8.843 | 10.922 | 16.096 | 11.271 | 20.557 | 6.452 | 4.279 | 17.821 | 38.848 | -2.809 | 25.225 | 29.704 | 5.016 |
| Tax | -310 | 389 | 958 | 1.123 | -524 | 1.426 | -785 | 436 | 2.470 | 5.644 | -955 | 4.664 | 5.969 | 753 |
| Net profit | 4.792 | 8.454 | 9.963 | 14.974 | 11.795 | 19.131 | 7.237 | 3.843 | 15.351 | 33.204 | -1.854 | 20.561 | 23.736 | 4.263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.885 | 56.321 | 66.029 | 81.317 | 89.296 | 143.319 | 113.529 | 116.053 | 128.345 | 160.562 | 147.984 | 157.256 | 160.518 | 156.608 |
| Equity | 48.880 | 56.316 | 65.287 | 79.279 | 89.291 | 106.705 | 111.940 | 112.561 | 124.917 | 151.948 | 147.093 | 154.650 | 155.388 | 156.603 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 5 | 556 | 2.038 | 5 | 36.613 | 1.590 | 3.492 | 3.428 | 8.614 | 891 | 2.605 | 5.130 | 5 |
| Total debt | 5 | 5 | 556 | 2.038 | 5 | 36.613 | 1.590 | 3.492 | 3.428 | 8.614 | 891 | 2.605 | 5.130 | 5 |
| 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% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Munk-Petersen | Founder | 0 companies |
| Hans Morten Kjærsgaard | Founder | 0 companies |
| Børge Andersen | Board of Directors | 0 companies |
| Tom Andersen | Board of Directors | 0 companies |
| Peter Lau Lauritzen | Board of Directors | 0 companies |