| Revenue | DKK 929K | +505% |
| EBITDA | DKK 929K | +502% |
| Net profit | DKK 844K | +1620% |
| Total assets | DKK 2,9M | -49% |
| Equity | DKK 2,5M | +38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 176 | 158 | 134 | 209 | 206 | 217 | 141 | 211 | 225 | 191 | 4 | 153 | 929 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 126 | 176 | 777 | 137 | 267 | 212 | 217 | 115 | 211 | 225 | 191 | 1.241 | 154 | 929 |
| Depreciation & amort. | -0 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 126 | 173 | 777 | 137 | 267 | 212 | 217 | 115 | 211 | 225 | 191 | 1.241 | 154 | 929 |
| Net financials | -77 | -75 | -76 | -78 | -87 | -83 | -56 | -60 | -65 | -105 | -60 | -81 | -92 | 116 |
| Profit before tax | 50 | 98 | 702 | 59 | 180 | 130 | 162 | 55 | 146 | 120 | 131 | 1.160 | 63 | 1.045 |
| Tax | 12 | 2 | 152 | 14 | 33 | 36 | 36 | 11 | 33 | 27 | 29 | 256 | 14 | 202 |
| Net profit | 38 | 96 | 550 | 45 | 147 | 94 | 125 | 44 | 113 | 94 | 103 | 905 | 49 | 844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.821 | 2.846 | 3.511 | 3.516 | 4.357 | 4.365 | 4.374 | 4.367 | 4.370 | 4.624 | 4.480 | 5.660 | 5.640 | 2.893 |
| Equity | — | 773 | 1.213 | 1.147 | 1.182 | 1.160 | 1.168 | 1.093 | 1.206 | 1.174 | 1.150 | 1.924 | 1.837 | 2.531 |
| Long-term debt | 3.268 | 1.561 | 1.548 | 1.469 | 2.120 | 1.912 | 1.733 | 1.552 | 1.372 | 2.473 | 2.339 | 2.219 | 2.088 | 0 |
| Short-term debt | 318 | 318 | 417 | 563 | 686 | 887 | 1.032 | 1.285 | 1.352 | 534 | 551 | 821 | 1.005 | 362 |
| Total debt | 3.587 | 1.879 | 1.965 | 2.033 | 2.806 | 2.799 | 2.765 | 2.837 | 2.724 | 3.007 | 2.890 | 3.041 | 3.093 | 362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2001 | |
| Individual | 5.0% | 5.0% | 2001 | |
| Individual | 5.0% | 5.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |