| Revenue | DKK 1,1M | -1% |
| EBITDA | DKK -73K | +75% |
| Net profit | DKK -276K | +38% |
| Total assets | DKK 29,3M | +19% |
| Equity | DKK 7,4M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 285 | 308 | 301 | 315 | 209 | 136 | 154 | 85 | 453 | 547 | 5.946 | 842 | 1.150 | 1.132 |
| Staff expenses | -8 | -9 | -7 | -8 | -0 | -0 | -0 | -0 | -100 | -108 | -998 | -1.470 | -1.447 | -1.205 |
| EBITDA | 276 | 299 | 294 | 307 | 209 | 136 | 154 | 85 | 353 | 440 | 4.769 | -864 | -297 | -73 |
| Depreciation & amort. | -137 | -204 | -203 | -186 | -176 | -165 | -86 | -64 | -62 | -53 | -13 | -43 | -133 | -236 |
| EBIT | 139 | 95 | 91 | 122 | 33 | -29 | 68 | 21 | 291 | 387 | 4.756 | -907 | -431 | -309 |
| Net financials | -598 | 4.457 | -246 | -42 | -319 | -46 | -276 | 311 | 1.055 | 820 | -440 | 147 | -16 | 33 |
| Profit before tax | -459 | 4.552 | -155 | 79 | -286 | -75 | -208 | 333 | 1.346 | 1.207 | 4.315 | -760 | -447 | -276 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -459 | 4.552 | -155 | 79 | -286 | -75 | -208 | 333 | 1.346 | 1.207 | 4.315 | -760 | -447 | -276 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.325 | 12.739 | 10.775 | 11.002 | 10.916 | 11.039 | 10.672 | 12.005 | 13.758 | 14.684 | 20.004 | 19.978 | 24.646 | 29.304 |
| Equity | -3.416 | 1.136 | 981 | 1.060 | 774 | 700 | 491 | 824 | 2.170 | 3.377 | 8.885 | 8.125 | 7.678 | 7.402 |
| Long-term debt | 15.078 | 9.634 | 9.417 | 9.600 | 9.600 | 9.600 | 9.600 | 2.000 | 9.600 | 9.600 | 10.116 | 10.632 | 15.950 | 18.845 |
| Short-term debt | 663 | 1.798 | 378 | 131 | 214 | 690 | 552 | 9.181 | 1.988 | 1.707 | 1.003 | 1.221 | 1.017 | 3.057 |
| Total debt | 15.741 | 11.432 | 9.794 | 9.731 | 9.814 | 10.290 | 10.152 | 11.181 | 11.588 | 11.307 | 11.119 | 11.853 | 16.968 | 21.902 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — |
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Karen Marie Schmidt Pedersen | Chief Executive Officer | 0 companies |
| Claus Albertsen Nielsen | Management | 0 companies |
| Jens Kirkegaard | Board of Directors | 0 companies |
| Bent Gjerulff | Board of Directors | 0 companies |
| Kristian Hansen | Board of Directors | 0 companies |
| Anna Bolette Bro | Chairman | 0 companies |
| Henrik Vinther Krogh | Board of Directors | 0 companies |
| Johanne Karen-Marie Hauerslev Christensen | Board of Directors | 0 companies |
| Per Roed Jakobsen | Board of Directors | 0 companies |
| Michael Thomsen | Board of Directors | 0 companies |
| Erik Flyvholm | Chairman | 0 companies |
| Viola Angela Margrethe Bro | Board of Directors | 0 companies |
| Jesper Holt Jensen | Board of Directors | 0 companies |
| Vibeke Nees Hviid | Board of Directors | 0 companies |
| Kenneth Bro | Board of Directors | 0 companies |
| Villy Christensen | Chairman | 0 companies |
| Jesper Vinther Fruergaard | Board of Directors | 0 companies |
| Lars Bundgård Rabjerg Klemensen | Board of Directors | 0 companies |
| Birger Elkjær Rosendal | Board of Directors | 0 companies |
| Thomas Borup Svendsen | Chairman | 0 companies |
| Chris Olesen | Board of Directors | 0 companies |
| Poul Erik Christensen | Board of Directors | 0 companies |
| Jørgen Andreas Nørby | Board of Directors | 0 companies |
| Bent Ove Pedersen | Board of Directors | 0 companies |
| Michael Lindholm Madsen | Board of Directors | 0 companies |