| Revenue | DKK 332K | +32% |
| EBITDA | DKK 332K | +32% |
| Net profit | DKK 865K | -94% |
| Total assets | DKK 32,9M | +2% |
| Equity | DKK 32,5M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -6 | -6 | 29 | 47 | 57 | 207 | 298 | 73 | 169 | 160 | 252 | 332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -0 |
| EBITDA | -6 | -6 | -6 | -6 | 29 | 47 | 57 | 207 | 298 | 1.169 | 169 | 60 | 252 | 332 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -8 | -8 | -8 | -28 | -38 | 548 | -51 | -61 | -71 | -76 |
| EBIT | -6 | -6 | -6 | -6 | 21 | 39 | 49 | 179 | 260 | 621 | 118 | -0 | 181 | 256 |
| Net financials | 174 | 108 | 605 | 237 | 260 | 325 | 2.312 | -756 | 4.429 | 1.585 | 2.707 | 3.479 | 13.836 | 893 |
| Profit before tax | 168 | 102 | 600 | 231 | 281 | 363 | 2.361 | -577 | 4.689 | 2.205 | 2.825 | 3.479 | 14.016 | 1.149 |
| Tax | 3 | 2 | 2 | -0 | 4 | 9 | 16 | 28 | 36 | 95 | 21 | 40 | 162 | 284 |
| Net profit | 166 | 100 | 598 | 231 | 277 | 354 | 2.344 | -605 | 4.653 | 2.110 | 2.804 | 3.438 | 13.854 | 865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.293 | 3.300 | 3.799 | 4.930 | 5.163 | 5.317 | 8.218 | 11.228 | 17.015 | 14.773 | 18.039 | 20.041 | 32.323 | 32.877 |
| Equity | 3.281 | 3.284 | 3.783 | 3.914 | 4.090 | 4.341 | 6.579 | 5.866 | 10.408 | 12.406 | 15.095 | 18.416 | 32.148 | 32.513 |
| Long-term debt | 0 | 0 | 0 | 967 | 931 | 898 | 864 | 3.731 | 3.550 | 760 | 727 | 705 | 0 | 0 |
| Short-term debt | 12 | 16 | 16 | 49 | 142 | 78 | 774 | 1.630 | 3.057 | 1.607 | 2.216 | 915 | 161 | 342 |
| Total debt | 12 | 16 | 16 | 1.016 | 1.073 | 976 | 1.638 | 5.361 | 6.606 | 2.367 | 2.943 | 1.620 | 161 | 342 |
| 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 |