| Revenue | DKK 10K | -39% |
| EBITDA | DKK 10K | -39% |
| Net profit | DKK -301K | -119% |
| Total assets | DKK 8,1M | -9% |
| Equity | DKK 7,9M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1 | -2 | -2 | -5 | -14 | -27 | -5 | -46 | 3 | -7 | 7 | -25 | 17 | 10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1 | -1 | -2 | -5 | -14 | -27 | -5 | -46 | 3 | -7 | 7 | -25 | 17 | 10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -16 | -24 | -41 | -41 | -41 | -41 | -41 | -41 | -77 | -77 |
| EBIT | -1 | -1 | -2 | -5 | -29 | -51 | -46 | -87 | -38 | -48 | -34 | -66 | -61 | -67 |
| Net financials | 254 | 565 | 43 | 395 | 404 | 1.132 | -158 | 108 | 1.270 | 1.905 | 223 | 1.524 | 1.802 | -147 |
| Profit before tax | 253 | 564 | 41 | 391 | 375 | 1.081 | -205 | 21 | 1.232 | 1.857 | 188 | 1.457 | 1.741 | -214 |
| Tax | -17 | 1 | 9 | -1 | 1 | 15 | -8 | -36 | 38 | 124 | -202 | 14 | 115 | 86 |
| Net profit | 270 | 563 | 32 | 392 | 374 | 1.066 | -197 | 56 | 1.194 | 1.732 | 390 | 1.444 | 1.626 | -301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.062 | 2.427 | 2.114 | 2.760 | 3.035 | 4.049 | 3.277 | 3.498 | 4.969 | 6.953 | 5.697 | 7.248 | 8.813 | 8.064 |
| Equity | — | — | 1.846 | 2.239 | 2.313 | 3.069 | 2.573 | 2.523 | 3.609 | 5.231 | 5.508 | 6.837 | 8.346 | 7.923 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 412 | 85 |
| Short-term debt | 2 | 13 | 71 | 521 | 600 | 961 | 704 | 975 | 1.360 | 1.723 | 189 | 411 | 55 | 56 |
| Total debt | 2 | 13 | 71 | 521 | 721 | 979 | 704 | 975 | 1.360 | 1.723 | 189 | 411 | 467 | 141 |
| 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 |