| Revenue | DKK -13K | +89% |
| EBITDA | DKK -13K | -89% |
| Net profit | DKK 311K | +34% |
| Total assets | DKK 5,3M | +3% |
| Equity | DKK 2,8M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 199 | 10 | -7 | -9 | -7 | -7 | -8 | -8 | -8 | -16 | -13 | -12 | -7 | -13 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 199 | 10 | -7 | -9 | -7 | -7 | -8 | -8 | -8 | -16 | -13 | -12 | -7 | -13 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 199 | 10 | -7 | -9 | -7 | -7 | -8 | -8 | -8 | -16 | -13 | -12 | -7 | -13 |
| Net financials | -167 | -71 | -190 | 519 | 164 | -107 | 79 | 891 | -184 | 920 | 335 | 664 | 213 | 294 |
| Profit before tax | 32 | -61 | -197 | 510 | 156 | -115 | 71 | 883 | -193 | 904 | 322 | 652 | 207 | 281 |
| Tax | -0 | -0 | -0 | -4 | -2 | -40 | -29 | -24 | -8 | -26 | -16 | -25 | -26 | -30 |
| Net profit | 32 | -61 | -197 | 514 | 158 | -74 | 101 | 907 | -184 | 930 | 338 | 677 | 232 | 311 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.500 | 1.404 | 1.336 | 1.862 | 1.914 | 2.115 | 2.053 | 3.098 | 4.034 | 4.364 | 4.455 | 5.105 | 5.151 | 5.285 |
| Equity | -216 | -277 | -474 | 41 | 198 | 124 | 225 | 1.132 | 948 | 1.765 | 1.989 | 2.548 | 2.658 | 2.834 |
| Long-term debt | 1.668 | 1.668 | 1.793 | 1.718 | 1.668 | 1.793 | 1.604 | 1.358 | 474 | 2.019 | 2.079 | 2.184 | 2.258 | 2.372 |
| Short-term debt | 48 | 13 | 17 | 103 | 48 | 198 | 224 | 607 | 2.612 | 581 | 387 | 373 | 234 | 78 |
| Total debt | 1.716 | 1.681 | 1.809 | 1.821 | 1.715 | 1.991 | 1.828 | 1.965 | 3.086 | 2.599 | 2.467 | 2.557 | 2.492 | 2.450 |
| 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 |