| Revenue | DKK 0 | — |
| EBITDA | DKK -29K | -23% |
| Net profit | DKK 218K | -93% |
| Total assets | DKK 12,2M | +0% |
| Equity | DKK 12,2M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -6 | -6 | -6 | -25 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | -0 | -58 | -68 | 0 | -6 | -6 | -6 | -25 | -8 | -9 | -18 | -16 | -23 | -29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2 | -0 | -58 | -68 | 0 | -6 | -6 | -6 | -25 | -8 | -9 | -18 | -16 | -23 | -29 |
| Net financials | 1.180 | 865 | 845 | 2.844 | 370 | 306 | 231 | 167 | 298 | 2 | 383 | 339 | 292 | 3.011 | 309 |
| Profit before tax | 1.182 | 865 | 844 | 2.844 | 370 | 300 | 225 | 161 | 273 | -7 | 374 | 321 | 276 | 2.988 | 280 |
| Tax | 7 | 42 | -0 | -0 | 68 | 63 | 50 | 17 | 53 | 69 | 62 | 55 | 41 | 28 | 62 |
| Net profit | 1.175 | 823 | 786 | 2.776 | 301 | 237 | 175 | 144 | 220 | -76 | 312 | 267 | 234 | 2.959 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.330 | 7.780 | 8.519 | 11.148 | 10.174 | 10.331 | 10.431 | 10.444 | 10.615 | 10.408 | 10.665 | 9.775 | 9.411 | 12.209 | 12.227 |
| Equity | 7.027 | 7.753 | 8.443 | 11.121 | 10.122 | 10.258 | 10.330 | 10.368 | 10.480 | 10.294 | 10.493 | 9.645 | 9.261 | 12.098 | 12.181 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 303 | 27 | 76 | 27 | 52 | 73 | 101 | 76 | 135 | 114 | 173 | 130 | 150 | 111 | 46 |
| Total debt | 303 | 27 | 76 | 27 | 52 | 73 | 101 | 76 | 135 | 114 | 173 | 130 | 150 | 111 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |