| Revenue | DKK 139K | +31% |
| EBITDA | DKK 139K | +31% |
| Net profit | DKK -1,7M | -1402% |
| Total assets | DKK 1,3M | -73% |
| Equity | DKK -1,5M | -794% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 | — | — | 430 | 419 | 43 | 114 | 122 | 100 | 48 | 213 | 106 | 139 |
| Staff expenses | -0 | -0 | -0 | -447 | -403 | -46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 120 | 0 | 0 | -17 | 16 | -3 | 114 | 122 | 100 | 48 | 213 | 106 | 139 |
| Depreciation & amort. | -58 | -0 | -0 | -9 | -17 | -3 | -8 | -14 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 62 | 0 | 0 | -27 | -1 | -6 | 106 | 107 | 98 | 48 | 213 | 106 | 139 |
| Net financials | -418 | 0 | 0 | -0 | 2 | -27 | -64 | -67 | -66 | -61 | -203 | -260 | -1.828 |
| Profit before tax | -313 | 0 | 0 | -27 | 0 | -33 | 42 | 41 | 32 | -14 | 9 | -154 | -1.689 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -284 | -0 |
| Net profit | -313 | 0 | 0 | -27 | 0 | -33 | 42 | 41 | 32 | -14 | 9 | 130 | -1.689 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59 | 0 | 0 | 162 | 108 | 1.024 | 1.021 | 1.228 | 1.427 | 1.410 | 3.310 | 4.780 | 1.303 |
| Equity | 13 | 0 | 0 | 6 | 6 | -28 | 15 | 55 | 87 | 74 | 83 | 213 | -1.476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 873 | 788 | 911 | 1.029 | 989 | 2.718 | 3.741 | 2.260 |
| Short-term debt | -46 | 0 | 0 | 156 | 102 | 179 | 219 | 262 | 310 | 347 | 509 | 826 | 520 |
| Total debt | -46 | 0 | 0 | 156 | 102 | 1.052 | 1.006 | 1.173 | 1.340 | 1.336 | 3.227 | 4.567 | 2.780 |
| 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 |