| Revenue | DKK -56K | -51% |
| EBITDA | DKK -336K | +5% |
| Net profit | DKK 690K | -59% |
| Total assets | DKK 19,2M | -5% |
| Equity | DKK 4,8M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 35 | -70 | -174 | — | -104 | -51 | -10 | 5.866 | -93 | -186 | -122 | -115 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -476 | -563 | -548 | -357 | -240 | -240 | -240 | -280 |
| EBITDA | 35 | -70 | -174 | 0 | -104 | -527 | -574 | 5.317 | -450 | -426 | -362 | -355 | -336 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 35 | -70 | -174 | 0 | -104 | -527 | -574 | 5.317 | -450 | -426 | -362 | -355 | -336 |
| Net financials | -1.186 | -3.069 | 707 | 0 | -292 | 423 | -1.144 | 962 | 936 | 3.157 | -1.966 | 2.057 | 1.054 |
| Profit before tax | -395 | -3.139 | 533 | 0 | -396 | -104 | -1.718 | 6.279 | 486 | 2.730 | -2.328 | 1.702 | 718 |
| Tax | -39 | 244 | 44 | -0 | -0 | -0 | 0 | 897 | 107 | 627 | 30 | 35 | 28 |
| Net profit | -356 | -3.382 | 489 | 0 | -396 | -104 | -1.718 | 5.382 | 379 | 2.104 | -2.358 | 1.668 | 690 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.089 | 28.508 | 31.133 | 0 | 31.102 | 32.048 | 22.655 | 21.593 | 11.597 | 18.319 | 18.821 | 20.105 | 19.193 |
| Equity | 1.291 | -2.091 | -1.603 | 0 | -1.213 | -1.317 | -3.035 | 2.347 | 2.726 | 4.830 | 2.472 | 4.140 | 4.829 |
| Long-term debt | -12.308 | 21.805 | 28.388 | 0 | 28.941 | 29.000 | 21.914 | 4.716 | 7.818 | 8.612 | 8.784 | 8.960 | 8.967 |
| Short-term debt | -1.490 | 8.795 | 4.347 | 0 | 3.374 | 4.366 | 3.776 | 14.530 | 1.052 | 4.878 | 7.566 | 7.006 | 5.396 |
| Total debt | -13.798 | 30.600 | 32.736 | 0 | 32.315 | 33.366 | 25.690 | 19.246 | 8.870 | 13.489 | 16.350 | 15.965 | 14.364 |
| 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% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |