| Revenue | DKK -92K | -86% |
| EBITDA | DKK -92K | +86% |
| Net profit | DKK -646K | +0% |
| Total assets | DKK 14K | -97% |
| Equity | DKK -363K | -228% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.136 | -657 | 4.093 | 10.761 | -166 | -81 | 133 | -367 | 341 | -1.678 | -91 | -640 | -92 |
| Staff expenses | -238 | -502 | -1.726 | -2.718 | -0 | -305 | -70 | -63 | -202 | -208 | -11 | -0 | -0 |
| EBITDA | -1.374 | -1.159 | 2.367 | 8.044 | -166 | -385 | 63 | -430 | 88 | -1.901 | -102 | -640 | -92 |
| Depreciation & amort. | -300 | -473 | -589 | -2.162 | -42 | -2 | -5 | -11 | -25 | -71 | -148 | -0 | -0 |
| EBIT | -1.674 | -1.632 | 1.777 | 5.882 | -208 | -387 | 58 | -441 | 63 | -1.972 | -250 | -640 | -92 |
| Net financials | -1.501 | 2.055 | -30 | -136 | -81 | 8.506 | 8.710 | -81 | 1.823 | 837 | 182 | -3 | -554 |
| Profit before tax | -3.175 | 424 | 1.748 | 5.746 | -289 | 8.119 | -7.787 | -281 | -1.807 | -2.654 | -503 | -643 | -646 |
| Tax | -0 | -71 | 71 | 116 | -28 | -39 | 76 | -48 | 52 | -0 | -0 | -0 | -0 |
| Net profit | -3.175 | 495 | 1.676 | 5.630 | -261 | 8.158 | -7.863 | -233 | -1.859 | -2.654 | -503 | -643 | -646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.367 | 6.092 | 6.799 | 10.361 | 7.369 | 15.922 | 7.928 | 8.406 | 16.216 | 4.343 | 1.734 | 432 | 14 |
| Equity | 829 | 1.276 | 2.903 | 8.483 | 7.291 | 15.449 | 7.586 | 7.353 | 5.494 | 2.840 | 927 | 283 | -363 |
| Long-term debt | 0 | 1.741 | 0 | 0 | 0 | 0 | 101 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.432 | 3.075 | 3.897 | 1.879 | 78 | 473 | 241 | 1.053 | 10.722 | 1.503 | 808 | 149 | 377 |
| Total debt | 3.432 | 4.816 | 3.897 | 1.879 | 78 | 473 | 342 | 1.053 | 10.722 | 1.503 | 808 | 149 | 377 |
| 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% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |