| Revenue | — | — |
| EBITDA | DKK 1,7M | +5276% |
| Net profit | DKK 2,1M | -14% |
| Total assets | DKK 13,2M | -7% |
| Equity | DKK 12,9M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -9 | -9 | -9 | -11 | -11 | -9 | -11 | -15 | -9 | -10 | -27 | -32 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | -9 | -9 | -11 | -11 | -9 | -11 | -15 | -9 | -10 | -27 | -32 | 1.659 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | -9 | -9 | -11 | -11 | -9 | -11 | -15 | -9 | -10 | -27 | -32 | 1.659 |
| Net financials | 1.425 | 615 | 2.001 | 2.712 | 2.608 | 2.272 | 1.822 | 1.812 | 2.240 | 1.997 | 1.463 | 2.497 | 2.590 | 2.197 |
| Profit before tax | 1.417 | 606 | 1.992 | 2.704 | 2.596 | 2.261 | 1.812 | 1.801 | 2.224 | 1.987 | 1.453 | 2.470 | 2.558 | 2.163 |
| Tax | 11 | 8 | 24 | 4 | 1 | 86 | 118 | 92 | 69 | 49 | -31 | 49 | 165 | 103 |
| Net profit | 1.406 | 598 | 1.968 | 2.700 | 2.595 | 2.175 | 1.695 | 1.709 | 2.155 | 1.938 | 1.484 | 2.421 | 2.393 | 2.060 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.619 | 9.448 | 10.881 | 11.210 | 12.516 | 17.494 | 15.885 | 12.416 | 11.087 | 10.632 | 10.417 | 11.958 | 14.165 | 13.221 |
| Equity | 9.509 | 9.307 | 10.875 | 9.874 | 12.469 | 13.344 | 12.039 | 9.648 | 8.504 | 8.942 | 10.370 | 11.434 | 13.827 | 12.887 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 110 | 141 | 7 | 1.336 | 47 | 4.150 | 3.845 | 2.768 | 2.583 | 1.691 | 47 | 524 | 338 | 334 |
| Total debt | 110 | 141 | 7 | 1.336 | 47 | 4.150 | 3.845 | 2.768 | 2.583 | 1.691 | 47 | 524 | 338 | 334 |
| 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 |