| Revenue | DKK -173K | +25% |
| EBITDA | DKK -173K | -25% |
| Net profit | DKK 222K | -84% |
| Total assets | DKK 13,5M | -4% |
| Equity | DKK 13,1M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -73 | -23 | -103 | -252 | -95 | -261 | -89 | -75 | -151 | -156 | -147 | -137 | -139 | -173 |
| Staff expenses | -313 | -265 | -299 | -307 | -315 | -311 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -386 | -288 | -401 | -559 | -410 | -442 | -89 | -75 | -151 | -156 | -147 | -137 | -139 | -173 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -386 | -288 | -401 | -559 | -410 | -442 | -89 | -75 | -151 | -156 | -147 | -137 | -139 | -173 |
| Net financials | -89 | 1.893 | 2.364 | 1.983 | 3.954 | 1.199 | 882 | -25 | 571 | 2.894 | -1.330 | 838 | 1.688 | 461 |
| Profit before tax | -475 | 1.605 | 1.963 | 1.425 | 3.544 | 757 | 794 | -100 | 420 | 2.738 | -1.477 | 701 | 1.548 | 288 |
| Tax | -115 | 396 | 485 | 341 | 810 | 194 | 178 | -21 | 96 | 615 | -0 | -0 | 184 | 66 |
| Net profit | -359 | 1.210 | 1.478 | 1.084 | 2.734 | 563 | 616 | -79 | 324 | 2.123 | -1.477 | 701 | 1.365 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.786 | 14.040 | 14.742 | 14.840 | 16.609 | 15.934 | 15.998 | 15.405 | 15.250 | 16.473 | 13.902 | 13.612 | 14.080 | 13.491 |
| Equity | 13.506 | 13.716 | 14.044 | 14.428 | 15.861 | 15.825 | 15.940 | 15.361 | 15.185 | 15.808 | 13.332 | 13.533 | 13.897 | 13.120 |
| Long-term debt | 0 | 0 | 0 | 0 | 640 | 55 | 0 | 0 | 0 | 527 | 0 | 0 | 64 | 0 |
| Short-term debt | 280 | 325 | 699 | 412 | 108 | 54 | 58 | 44 | 64 | 138 | 570 | 79 | 119 | 371 |
| Total debt | 280 | 325 | 699 | 412 | 748 | 109 | 58 | 44 | 64 | 665 | 570 | 79 | 183 | 371 |
| 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% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |