| Revenue | DKK -10K | -30% |
| EBITDA | DKK -10K | +30% |
| Net profit | DKK 407K | -28% |
| Total assets | DKK 5,5M | +8% |
| Equity | DKK 5,4M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -9 | -10 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -10 | -14 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -9 | -10 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -10 | -14 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -9 | -10 | -9 | -9 | -9 | -9 | -9 | -9 | -9 | -10 | -14 | -10 |
| Net financials | 560 | 185 | 262 | 481 | 448 | 195 | -109 | 154 | 86 | -618 | 227 | 598 | 446 |
| Profit before tax | 545 | 175 | 252 | 472 | 439 | 186 | -118 | 145 | 77 | -627 | 217 | 583 | 435 |
| Tax | 12 | 19 | 19 | 18 | 18 | 18 | 18 | 17 | 19 | 3 | 15 | 17 | 28 |
| Net profit | 533 | 156 | 233 | 454 | 421 | 168 | -136 | 128 | 58 | -630 | 202 | 566 | 407 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.834 | 4.902 | 5.044 | 5.431 | 5.730 | 5.790 | 5.554 | 5.581 | 5.332 | 4.589 | 4.690 | 5.142 | 5.530 |
| Equity | 4.651 | 4.710 | 4.845 | 5.199 | 5.519 | 5.583 | 5.342 | 5.362 | 5.310 | 4.566 | 4.654 | 5.102 | 5.387 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 192 | 199 | 232 | 211 | 207 | 213 | 219 | 23 | 23 | 36 | 40 | 143 |
| Total debt | 183 | 192 | 199 | 232 | 211 | 207 | 213 | 219 | 23 | 23 | 36 | 40 | 143 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |