| Revenue | DKK -229K | +59% |
| EBITDA | DKK -571K | -34% |
| Net profit | DKK 2,2M | +36% |
| Total assets | DKK 55,5M | +35% |
| Equity | DKK 8,4M | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -200 | -350 | -504 | -182 | -145 | -119 | -138 | -116 | -243 | -179 | -178 | -103 | -144 | -229 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -137 | -259 | -282 | -342 |
| EBITDA | -200 | -350 | -504 | -182 | -145 | -119 | -138 | -116 | -243 | -179 | -315 | -363 | -426 | -571 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -27 |
| EBIT | -200 | -350 | -504 | -182 | -145 | -127 | -146 | -123 | -251 | -186 | -322 | -370 | -434 | -598 |
| Net financials | 6 | 718 | 424 | 678 | -344 | 401 | -922 | 484 | 1.413 | 1.748 | -1.771 | 505 | 2.503 | 3.411 |
| Profit before tax | -194 | 368 | -80 | 495 | -489 | 274 | -1.068 | 361 | 1.162 | 1.562 | -2.093 | 135 | 2.070 | 2.813 |
| Tax | -0 | 41 | -0 | 98 | 4 | -53 | -0 | -0 | 105 | 349 | -456 | 30 | 460 | 622 |
| Net profit | -194 | 327 | -80 | 397 | -493 | 327 | -1.068 | 361 | 1.057 | 1.212 | -1.637 | 105 | 1.610 | 2.191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.186 | 6.316 | 4.841 | 5.242 | 4.280 | 4.596 | 3.545 | 3.892 | 5.063 | 6.676 | 5.746 | 5.908 | 41.140 | 55.462 |
| Equity | 4.102 | 4.429 | 4.349 | 4.746 | 4.254 | 4.581 | 3.513 | 3.874 | 4.931 | 6.143 | 4.506 | 4.611 | 6.221 | 8.411 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 84 | 1.887 | 492 | 496 | 26 | 15 | 32 | 18 | 132 | 530 | 1.240 | 1.297 | 34.916 | 47.046 |
| Total debt | 84 | 1.887 | 492 | 496 | 26 | 15 | 32 | 18 | 132 | 530 | 1.240 | 1.297 | 34.916 | 47.046 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 0.0% | 2025 | |
| Individual | 33.3% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |