| Revenue | DKK -12K | — |
| EBITDA | DKK -12K | -7% |
| Net profit | DKK 575K | -67% |
| Total assets | DKK 5,1M | -4% |
| Equity | DKK 5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -8 | — | — | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3 | 175 | 182 | 61 | 463 | -10 | 1.061 | -589 | -454 | 1.313 | -8 | -11 | -12 | -12 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3 | 175 | 182 | 61 | 463 | -10 | 1.061 | -589 | -454 | 1.313 | -8 | -11 | -12 | -12 |
| Net financials | 66 | 205 | 189 | 65 | 474 | 733 | 1.070 | -582 | -446 | 1.318 | 373 | 87 | 1.748 | 590 |
| Profit before tax | 62 | 200 | 183 | 64 | 464 | 723 | 1.062 | -590 | -455 | 1.309 | 364 | 76 | 1.736 | 578 |
| Tax | 13 | 5 | 24 | -1 | -2 | 1 | -2 | -2 | -2 | -3 | -4 | -2 | -1 | 3 |
| Net profit | 49 | 195 | 159 | 65 | 466 | 723 | 1.065 | -589 | -453 | 1.312 | 368 | 79 | 1.737 | 575 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.710 | 1.904 | 1.661 | 1.626 | 2.095 | 2.794 | 3.937 | 2.683 | 2.120 | 3.132 | 3.302 | 3.280 | 5.264 | 5.075 |
| Equity | 1.707 | 1.501 | 1.557 | 1.521 | 1.987 | 2.606 | 3.565 | 2.676 | 2.113 | 3.125 | 3.293 | 3.254 | 4.791 | 4.966 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.003 | 403 | 104 | 105 | 108 | 188 | 372 | 7 | 7 | 7 | 9 | 26 | 473 | 109 |
| Total debt | 1.003 | 403 | 104 | 105 | 108 | 188 | 372 | 7 | 7 | 7 | 9 | 26 | 473 | 109 |
| 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 |