| Revenue | DKK -22K | +40% |
| EBITDA | DKK -22K | -40% |
| Net profit | DKK -81K | -5% |
| Total assets | DKK 601K | -9% |
| Equity | DKK 445K | -26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16 | -14 | -13 | — | -59 | -16 | -30 | -70 | -4 | -18 | -17 | -16 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 16 | -14 | -13 | 0 | -59 | -16 | -30 | -70 | -4 | -18 | -17 | -16 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 16 | -14 | -13 | 0 | -59 | -16 | -30 | -70 | -4 | -18 | -17 | -16 | -22 |
| Net financials | -715 | 317 | 655 | 0 | 4.966 | 329 | 409 | -199 | -130 | -83 | -28 | -61 | -59 |
| Profit before tax | -683 | 303 | 642 | 0 | 4.907 | 313 | 379 | -269 | -135 | -102 | -44 | -77 | -81 |
| Tax | 2 | -6 | -3 | -0 | -4 | -5 | -7 | 1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -684 | 309 | 645 | 0 | 4.912 | 319 | 387 | -271 | -135 | -102 | -44 | -77 | -81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.240 | 3.967 | 4.281 | 0 | 7.754 | 6.333 | 5.346 | 3.374 | 1.574 | 760 | 728 | 663 | 601 |
| Equity | 4.017 | 3.725 | 4.271 | 0 | 7.739 | 6.092 | 5.029 | 2.859 | 1.124 | 722 | 678 | 601 | 445 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -223 | 242 | 10 | 0 | 15 | 241 | 316 | 515 | 450 | 38 | 50 | 63 | 156 |
| Total debt | -223 | 242 | 10 | 0 | 15 | 241 | 316 | 515 | 450 | 38 | 50 | 63 | 156 |
| 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% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |