| Revenue | DKK 9K | -97% |
| EBITDA | DKK -569K | +14% |
| Net profit | DKK 3,7M | -21% |
| Total assets | DKK 50,1M | -2% |
| Equity | DKK 47,7M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | 71 | 134 | 105 | 56 | 77 | 11 | 77 | 277 | 68 | 48 | 318 | 9 |
| Staff expenses | -327 | -324 | -324 | -324 | -326 | -324 | -324 | -323 | -390 | -417 | -420 | -691 | -269 |
| EBITDA | -390 | -365 | -344 | -488 | -395 | -418 | -497 | -430 | -361 | -500 | -675 | -660 | -569 |
| Depreciation & amort. | -11 | -6 | -6 | -1 | -0 | -10 | -10 | -11 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -401 | -372 | -350 | -488 | -395 | -428 | -507 | -440 | -370 | -500 | -675 | -660 | -569 |
| Net financials | 6.046 | 7.005 | 3.372 | 3.550 | 2.422 | 3.855 | -516 | 6.082 | 1.235 | 2.499 | -2.399 | 5.910 | 5.317 |
| Profit before tax | 5.645 | 6.634 | 3.021 | 3.062 | 2.019 | 3.427 | -1.023 | 5.642 | 865 | 1.999 | -3.074 | 5.250 | 4.748 |
| Tax | 1.288 | 1.614 | 796 | 346 | 365 | 768 | -222 | 1.242 | 193 | 531 | 14 | 547 | 1.044 |
| Net profit | 4.357 | 5.019 | 2.225 | 2.716 | 1.655 | 2.658 | -801 | 4.400 | 672 | 1.468 | -3.087 | 4.704 | 3.704 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53.409 | 58.560 | 59.409 | 59.305 | 56.938 | 57.350 | 54.805 | 57.143 | 56.567 | 55.705 | 50.177 | 50.926 | 50.131 |
| Equity | 53.101 | 57.183 | 56.502 | 58.718 | 55.952 | 56.811 | 53.610 | 54.910 | 55.471 | 54.439 | 48.979 | 48.942 | 47.732 |
| Long-term debt | 1 | -2 | -0 | -0 | 0 | 0 | 222 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 308 | 1.375 | 2.867 | 587 | 985 | 540 | 1.195 | 2.234 | 1.097 | 1.266 | 1.198 | 1.984 | 2.399 |
| Total debt | 308 | 1.375 | 2.867 | 587 | 985 | 540 | 1.195 | 2.234 | 1.097 | 1.266 | 1.198 | 1.984 | 2.399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |