| Revenue | DKK 176K | -21% |
| EBITDA | DKK 68K | +386% |
| Net profit | DKK 50K | +159% |
| Total assets | DKK 86K | -12% |
| Equity | DKK 6K | +115% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 603 | 181 | 240 | 81 | 123 | 2 | 19 | 29 | -9 | -8 | 189 | 223 | 176 |
| Staff expenses | -343 | -339 | -339 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -247 | -108 |
| EBITDA | 260 | -158 | -99 | 90 | 123 | -9 | 19 | 29 | -9 | -8 | 189 | -24 | 68 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -12 |
| EBIT | 260 | -158 | -99 | 90 | 123 | -9 | 19 | 29 | -9 | -8 | 189 | -36 | 56 |
| Net financials | -51 | -27 | -16 | -13 | -13 | -4 | -7 | -3 | -4 | -5 | -5 | -6 | -5 |
| Profit before tax | 209 | -184 | -115 | 76 | 110 | -13 | 12 | 26 | -13 | -13 | 184 | -42 | 50 |
| Tax | -99 | -35 | -19 | 120 | 33 | -0 | -0 | -0 | -0 | -0 | -43 | 43 | -0 |
| Net profit | 308 | -149 | -96 | -44 | 77 | -13 | 12 | 26 | -13 | -13 | 227 | -85 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 967 | 885 | 721 | 128 | 26 | 20 | 13 | 0 | 0 | 0 | 130 | 98 | 86 |
| Equity | 27 | -122 | -218 | -262 | -185 | -198 | -185 | -160 | -173 | -186 | 41 | -44 | 6 |
| Long-term debt | 251 | 478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 689 | 529 | 939 | 390 | 211 | 217 | 199 | 160 | 173 | 186 | 88 | 142 | 80 |
| Total debt | 939 | 1.007 | 939 | 390 | 211 | 217 | 199 | 160 | 173 | 186 | 88 | 142 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
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 |