| Revenue | DKK -106K | -51% |
| EBITDA | DKK -106K | +51% |
| Net profit | DKK 4,8M | +14% |
| Total assets | DKK 199M | +2% |
| Equity | DKK 198,6M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | 5 | -6 | -8 | — | — | -13 | 148.806 | 162.590 | 0 | 0 | -17 | -217 | -106 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -71.238 | -83.934 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -17 | 5 | -6 | -8 | -7 | -10 | -13 | 4.214 | 8.058 | -20 | -19 | -17 | -217 | -106 |
| Depreciation & amort. | -0 | -0 | 80 | -0 | -0 | -0 | -0 | -3.828 | -3.965 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | 5 | -86 | -8 | -7 | -10 | -13 | 386 | 4.093 | -20 | -19 | -17 | -217 | -106 |
| Net financials | 927 | 1.236 | 4.914 | 2.823 | 2.973 | 3.209 | 5.061 | -451 | -506 | -841 | 10.250 | 240.571 | 5.711 | 6.339 |
| Profit before tax | 911 | 1.242 | 4.828 | 2.816 | 2.966 | 3.199 | 5.048 | -65 | 3.587 | -861 | 10.231 | 240.554 | 5.494 | 6.233 |
| Tax | -4 | 1 | -1 | -1 | -3 | -2 | -2 | -1.240 | -1.006 | -83 | -108 | 411 | 1.267 | 1.395 |
| Net profit | 915 | 1.240 | 4.830 | 2.816 | 2.969 | 3.201 | 5.050 | 1.175 | 4.593 | -778 | 10.339 | 240.143 | 4.227 | 4.838 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.235 | 13.064 | 11.307 | 13.836 | 16.137 | 21.307 | 25.880 | 52.901 | 46.193 | 31.773 | 38.975 | 189.848 | 195.360 | 198.972 |
| Equity | 10.985 | 12.129 | 10.362 | 13.079 | 15.948 | 19.327 | 22.969 | 33.509 | 16.158 | 10.491 | 21.848 | 189.494 | 193.721 | 198.559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.986 | 1.399 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 250 | 935 | 945 | 757 | 188 | 1.980 | 2.911 | 5.406 | 28.636 | 21.282 | 17.127 | 354 | 1.639 | 413 |
| Total debt | 250 | 935 | 945 | 757 | 188 | 1.980 | 2.911 | 19.392 | 30.035 | 21.282 | 17.127 | 354 | 1.639 | 413 |
| 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 |