| Revenue | DKK -93K | -6% |
| EBITDA | DKK -153K | +3% |
| Net profit | DKK -643K | -143% |
| Total assets | DKK 4,3M | -18% |
| Equity | DKK 4,3M | -15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 1.279 | 1.026 | 422 | -91 | -194 | -99 | -93 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -176 | -46 | -66 | -57 | -60 | -60 |
| EBITDA | -17 | -30 | -15 | -26 | -35 | -21 | -30 | 1.267 | -1.577 | 376 | -157 | -250 | -159 | -153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -30 | -15 | -26 | -35 | -21 | -30 | 1.267 | -1.577 | 376 | -157 | -250 | -159 | -153 |
| Net financials | 119 | 79 | 59 | -223 | 12 | -3 | 0 | -13 | -21 | -16 | 2.210 | 744 | 1.761 | -499 |
| Profit before tax | 102 | 49 | 45 | -250 | -23 | -24 | -30 | 1.254 | -1.598 | 360 | 2.053 | 494 | 1.602 | -652 |
| Tax | 26 | 15 | 12 | 1 | -4 | -5 | -7 | 276 | 185 | 83 | -135 | 109 | 104 | -9 |
| Net profit | 76 | 33 | 33 | -250 | -19 | -18 | -23 | 978 | -1.783 | 277 | 2.188 | 385 | 1.498 | -643 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.413 | 2.516 | 3.910 | 3.220 | 3.357 | 3.527 | 3.650 | 4.726 | 1.826 | 1.640 | 3.444 | 3.712 | 5.332 | 4.348 |
| Equity | 2.287 | 2.224 | 2.158 | 1.908 | 2.138 | 2.120 | 2.097 | 3.075 | 1.184 | 1.351 | 3.426 | 3.696 | 5.076 | 4.311 |
| Long-term debt | 16 | 0 | 1 | 0 | 0 | 0 | 0 | 244 | 185 | 83 | 0 | 0 | 239 | 0 |
| Short-term debt | 110 | 293 | 1.751 | 1.312 | 1.218 | 1.407 | 1.553 | 1.407 | 456 | 206 | 18 | 16 | 17 | 37 |
| Total debt | 126 | 293 | 1.752 | 1.312 | 1.218 | 1.407 | 1.553 | 1.651 | 641 | 289 | 18 | 16 | 256 | 37 |
| 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 |