| Revenue | DKK 7K | -88% |
| EBITDA | DKK 7K | -88% |
| Net profit | DKK 36,5M | +4497% |
| Total assets | DKK 44,5M | +427% |
| Equity | DKK 44,5M | +430% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | 53 | 198 | 55 | 8 | 30 | -25 | 47 | 29 | 33 | 30 | 55 | 60 | 7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 57 | 53 | 198 | 55 | 8 | 30 | -25 | 47 | 29 | 33 | 30 | 55 | 60 | 7 |
| Depreciation & amort. | -0 | -0 | 17 | 17 | 19 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -19 |
| EBIT | 57 | 53 | 181 | 38 | -11 | 11 | -44 | 28 | 10 | 14 | 11 | 36 | 41 | -12 |
| Net financials | 491 | 147 | -665 | 70 | 702 | 1.049 | 843 | 1.275 | 1.453 | 1.436 | 1.111 | 1.863 | 752 | 36.472 |
| Profit before tax | 548 | 200 | -484 | 107 | 692 | 1.060 | 799 | 1.303 | 1.463 | 1.450 | 1.122 | 1.899 | 793 | 36.460 |
| Tax | -21 | -8 | 115 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 569 | 208 | -599 | 107 | 692 | 1.060 | 799 | 1.303 | 1.463 | 1.450 | 1.122 | 1.899 | 793 | 36.460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.016 | 3.790 | 3.270 | 3.316 | 3.945 | 4.511 | 4.643 | 5.191 | 5.907 | 6.219 | 6.756 | 8.046 | 8.439 | 44.504 |
| Equity | 206 | 260 | -438 | -330 | 361 | 1.422 | 2.114 | 3.190 | 4.542 | 5.879 | 6.701 | 8.000 | 8.393 | 44.453 |
| Long-term debt | 1.120 | 1.120 | 1.120 | 1.120 | 1.120 | 1.120 | 1.120 | 1.120 | 1.120 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.690 | 2.410 | 2.588 | 2.526 | 2.464 | 1.969 | 1.409 | 882 | 245 | 340 | 55 | 46 | 45 | 51 |
| Total debt | 3.810 | 3.530 | 3.708 | 3.646 | 3.584 | 3.089 | 2.529 | 2.002 | 1.365 | 340 | 55 | 46 | 45 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |