| Revenue | DKK 0 | — |
| EBITDA | DKK -55K | +13% |
| Net profit | DKK 77K | -17% |
| Total assets | DKK 2M | -22% |
| Equity | DKK 1,9M | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -98 | -51 | -62 | -103 | -52 | -44 | -73 | -63 | -56 | -62 | -77 | -64 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -98 | -51 | -62 | -103 | -52 | -44 | -73 | -63 | -56 | -62 | -77 | -64 | -55 |
| Net financials | -582 | 1.109 | 158 | 377 | 646 | 724 | 1.313 | 457 | 459 | 32 | 73 | 160 | 129 |
| Profit before tax | -679 | 1.017 | 90 | 324 | 593 | 680 | 1.240 | 394 | 404 | -30 | -4 | 97 | 73 |
| Tax | -174 | -0 | -0 | -0 | 111 | 110 | 200 | 75 | 79 | -257 | -17 | 3 | -4 |
| Net profit | -506 | 1.058 | 95 | 274 | 482 | 570 | 1.040 | 318 | 325 | 227 | 13 | 94 | 77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.380 | 9.526 | 8.043 | 8.176 | 8.031 | 8.374 | 8.201 | 6.165 | 5.993 | 3.629 | 3.041 | 2.504 | 1.963 |
| Equity | 2.270 | 3.328 | 3.323 | 3.497 | 3.629 | 3.749 | 4.272 | 4.050 | 3.822 | 3.484 | 2.925 | 2.430 | 1.897 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.300 | 4.359 | 2.859 | 2.759 | 2.441 | 2.623 | 2.274 | 440 | 492 | 30 | 30 | 30 | 58 |
| Total debt | 5.300 | 4.359 | 2.859 | 2.759 | 2.441 | 2.623 | 2.274 | 440 | 492 | 30 | 30 | 30 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 1998 | |
| Individual | 20.0% | 20.0% | 1998 | |
| Individual | 20.0% | 20.0% | 1998 | |
| Individual | 20.0% | 20.0% | 1998 | |
| Individual | 20.0% | 20.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Gert Lund | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |