| Revenue | DKK -22K | — |
| EBITDA | DKK -22K | — |
| Net profit | DKK 62K | -69% |
| Total assets | DKK 1,4M | -1% |
| Equity | DKK 1M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -10 | -10 | -10 | -11 | -10 | -10 | -10 | 0 | -3 | 0 | 0 | 0 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -10 | -10 | -10 | -11 | -10 | -10 | -10 | 9 | -3 | 0 | 0 | 0 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -10 | -10 | -10 | -11 | -10 | -10 | -10 | 9 | -3 | 0 | 0 | 0 | -22 |
| Net financials | 159 | 65 | 184 | 83 | 57 | 61 | 49 | 18 | 19 | 224 | -103 | 107 | 261 | 102 |
| Profit before tax | 150 | 56 | 174 | 73 | 46 | 51 | 39 | 7 | 28 | 221 | -103 | 107 | 261 | 80 |
| Tax | -0 | -0 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | -17 | 24 | 57 | 17 |
| Net profit | 150 | 56 | 161 | 73 | 46 | 51 | 39 | 7 | 28 | 213 | -86 | 84 | 203 | 62 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 833 | 898 | 1.085 | 1.158 | 1.115 | 1.206 | 1.153 | 1.079 | 1.096 | 1.265 | 1.085 | 1.155 | 1.416 | 1.406 |
| Equity | 60 | 116 | 277 | 350 | 396 | 447 | 486 | 493 | 521 | 755 | 670 | 753 | 957 | 1.019 |
| Long-term debt | -17 | -17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 789 | 799 | 808 | 808 | 719 | 760 | 667 | 585 | 575 | 510 | 415 | 402 | 459 | 387 |
| Total debt | 772 | 782 | 808 | 808 | 719 | 760 | 667 | 585 | 575 | 510 | 415 | 402 | 459 | 387 |
| 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% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |