| Revenue | DKK -21K | +21% |
| EBITDA | DKK -21K | -21% |
| Net profit | DKK 32M | +13% |
| Total assets | DKK 410M | +15% |
| Equity | DKK 372,4M | +7% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | -49 | -195 | -217 | -678 | 94 | -17 | -21 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 132 | -92 | -190 | -230 | -56 | -49 | -195 | -217 | -678 | 94 | -17 | -21 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 132 | -92 | -190 | -230 | -56 | -49 | -195 | -217 | -678 | 94 | -17 | -21 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.620 | 13.053 | -3.580 | 11.287 | 3.677 | 9.059 | 29.196 | 46.236 | 78.730 | 28.483 | 29.258 | 32.892 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.048 | 24.250 | 11.707 | 10.818 | 3.621 | 9.010 | 29.001 | 46.019 | 78.051 | 28.577 | 29.241 | 32.871 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 318 | 1.142 | -287 | 1.011 | -784 | -605 | 803 | 1.832 | 355 | 1.877 | 990 | 898 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.731 | 23.108 | 11.994 | 9.807 | 4.375 | 9.615 | 28.198 | 44.188 | 77.697 | 26.700 | 28.251 | 31.973 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.679 | 128.307 | 183.994 | 173.740 | 179.975 | 172.739 | 211.818 | 265.463 | 312.026 | 343.704 | 356.876 | 409.993 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 69.267 | 91.420 | 151.772 | 159.422 | 159.985 | 167.143 | 192.718 | 233.745 | 305.442 | 326.141 | 348.392 | 372.365 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.900 | 14.948 | 32.222 | 14.318 | 15.433 | 1.192 | 15.411 | 29.624 | 4.470 | 15.451 | 6.327 | 35.437 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.900 | 19.948 | 32.222 | 14.318 | 15.433 | 1.192 | 15.411 | 29.624 | 4.470 | 15.451 | 6.327 | 35.437 |
| 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 | 33.3% | 100.0% | 2019 | |
| Individual | 33.3% | 0.0% | 2019 | |
| Individual | 33.3% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |