| Revenue | — | — |
| EBITDA | DKK 607K | +137% |
| Net profit | DKK 820K | +156% |
| Total assets | DKK 5,2M | -12% |
| Equity | DKK 5M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 629 | 1.731 | -1.062 | 983 | -755 | 690 | 1.574 | 1.030 | 2.492 | 1.284 | 760 | -3.208 | -1.635 | 607 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 629 | 1.731 | -1.062 | 983 | -755 | 690 | 1.574 | 1.030 | 2.492 | 1.284 | 760 | -3.208 | -1.635 | 607 |
| Net financials | 590 | 1.699 | -1.076 | 1.000 | -788 | 715 | 1.543 | 1.010 | 2.506 | 1.449 | 632 | -3.118 | -1.437 | 894 |
| Profit before tax | 585 | 1.693 | -1.081 | 995 | -793 | 702 | 1.535 | 997 | 2.497 | 1.423 | 613 | -3.138 | -1.451 | 874 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 | -1 | -0 | -37 | -0 | 10 | 54 |
| Net profit | 585 | 1.693 | -1.081 | 995 | -793 | 702 | 1.545 | 1.007 | 2.498 | 1.423 | 649 | -3.138 | -1.460 | 820 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.599 | 4.136 | 2.279 | 3.267 | 2.130 | 5.460 | 5.797 | 5.620 | 7.905 | 10.619 | 11.806 | 7.793 | 5.848 | 5.168 |
| Equity | 1.844 | 3.537 | 1.905 | 2.901 | 2.057 | 2.658 | 4.100 | 5.002 | 7.391 | 8.704 | 9.240 | 5.987 | 4.527 | 4.965 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.000 | 1.000 | 29 | 0 | 1.093 | 574 | 0 | 10 | 54 |
| Short-term debt | 755 | 599 | 374 | 366 | 73 | 1.802 | 697 | 589 | 514 | 823 | 1.992 | 1.806 | 655 | 149 |
| Total debt | 755 | 599 | 374 | 366 | 73 | 2.802 | 1.697 | 618 | 514 | 1.916 | 2.566 | 1.806 | 665 | 203 |
| 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 |