| Revenue | DKK -24K | +11% |
| EBITDA | DKK -24K | -11% |
| Net profit | DKK 1,4M | +62% |
| Total assets | DKK 15M | +9% |
| Equity | DKK 14,9M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -14 | -14 | -19 | -15 | -18 | -40 | -21 | -18 | -19 | -18 | -17 | -21 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -14 | -14 | -19 | -15 | -18 | -40 | -21 | -18 | -19 | -18 | -17 | -21 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -14 | -14 | -19 | -15 | -18 | -40 | -21 | -18 | -19 | -18 | -17 | -21 | -24 |
| Net financials | 450 | 200 | 304 | 427 | 179 | 639 | -429 | 1.597 | 1.320 | 1.219 | -2.158 | 896 | 867 | 1.654 |
| Profit before tax | 436 | 186 | 289 | 407 | 163 | 621 | -469 | 1.576 | 1.302 | 1.201 | -2.176 | 879 | 846 | 1.630 |
| Tax | 111 | 46 | 71 | 96 | 36 | 136 | -0 | 244 | 287 | 265 | -0 | -0 | -0 | 257 |
| Net profit | 325 | 139 | 219 | 312 | 127 | 485 | -469 | 1.333 | 1.016 | 936 | -2.176 | 879 | 846 | 1.373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.739 | 11.604 | 11.587 | 11.738 | 11.762 | 12.154 | 11.571 | 12.866 | 13.875 | 14.658 | 12.232 | 12.992 | 13.718 | 15.007 |
| Equity | 11.452 | 11.355 | 11.410 | 11.621 | 11.748 | 12.130 | 11.555 | 12.779 | 13.684 | 14.507 | 12.216 | 12.977 | 13.701 | 14.939 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 288 | 249 | 177 | 117 | 14 | 24 | 17 | 87 | 191 | 151 | 15 | 15 | 17 | 68 |
| Total debt | 288 | 249 | 177 | 117 | 14 | 24 | 17 | 87 | 191 | 151 | 15 | 15 | 17 | 68 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 1999 | — | — |
GL Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 50.0% | 50.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| G L B A/S | Audit | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |