| Revenue | DKK -9K | +3% |
| EBITDA | DKK -9K | -3% |
| Net profit | DKK -41K | -479% |
| Total assets | DKK 402K | -7% |
| Equity | DKK 283K | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -8 | -6 | — | -14 | -7 | -7 | -7 | -8 | -9 | -8 | -9 | -9 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -8 | -6 | -8 | -14 | -7 | -7 | -7 | -8 | -9 | -8 | -9 | -9 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -8 | -6 | -8 | -14 | -7 | -7 | -7 | -8 | -9 | -8 | -9 | -9 | -9 |
| Net financials | -102 | 152 | 57 | -54 | -69 | -67 | -14 | -13 | 78 | -91 | 103 | 309 | -0 | -34 |
| Profit before tax | -107 | 144 | 50 | -62 | -83 | -74 | -21 | -21 | 70 | -100 | 95 | 300 | -9 | -43 |
| Tax | -1 | -2 | 7 | -2 | -13 | -4 | -5 | -5 | -3 | -3 | -3 | -3 | -2 | -2 |
| Net profit | -106 | 146 | 43 | -60 | -70 | -69 | -16 | -16 | 73 | -96 | 98 | 303 | -7 | -41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 406 | 420 | 283 | 214 | 130 | 104 | 113 | 122 | 75 | 149 | 503 | 430 | 402 |
| Equity | — | 241 | 285 | 125 | 54 | -15 | -31 | -47 | 26 | -71 | 28 | 331 | 324 | 283 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 0 |
| Short-term debt | 149 | 165 | 135 | 159 | 160 | 145 | 135 | 161 | 96 | 146 | 121 | 138 | 106 | 119 |
| Total debt | 149 | 165 | 135 | 159 | 160 | 145 | 135 | 161 | 96 | 146 | 121 | 172 | 106 | 119 |
| 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 |