| Revenue | DKK -186K | +35% |
| EBITDA | DKK -362K | -23% |
| Net profit | DKK 5M | +11% |
| Total assets | DKK 43,2M | +13% |
| Equity | DKK 43,2M | +13% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -114 | -173 | -111 | -138 | -186 |
| Staff expenses | -202 | -245 | -203 | -156 | -176 |
| EBITDA | -315 | -418 | -314 | -294 | -362 |
| Depreciation & amort. | -116 | -116 | -116 | -19 | -0 |
| EBIT | -431 | -534 | -429 | -314 | -362 |
| Net financials | 859 | 4.090 | -406 | 5.611 | 6.319 |
| Profit before tax | 428 | 3.557 | -835 | 5.297 | 5.957 |
| Tax | -24 | 576 | -345 | 800 | 984 |
| Net profit | 452 | 2.981 | -490 | 4.497 | 4.973 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 31.776 | 34.890 | 33.972 | 38.378 | 43.198 |
| Equity | 31.679 | 34.547 | 33.943 | 38.322 | 43.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 96 | 343 | 29 | 56 | 24 |
| Total debt | 96 | 343 | 29 | 56 | 24 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
KM Management | Management | 2000 – 2000 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2000 – 2000 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2000 | |
| Individual | 50–66.65% | 50–66.65% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |