| Revenue | DKK -90K | -34% |
| EBITDA | DKK -340K | -142% |
| Net profit | DKK 46K | -98% |
| Total assets | DKK 6,6M | +0% |
| Equity | DKK 6,6M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 61 | 93 | 232 | 72 | -75 | 21 | 222 | 560 | -138 | -132 | -163 | -136 | -90 |
| Staff expenses | -0 | -0 | -0 | -36 | -0 | -0 | -0 | -0 | -200 | -15 | -0 | -15 | -5 | -250 |
| EBITDA | 46 | 61 | 93 | 196 | 72 | -75 | 21 | 222 | 360 | 229 | -132 | -178 | -141 | -340 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3 | -38 | -38 | -45 | -38 | -38 | -206 | -57 | -0 |
| EBIT | 46 | 61 | 93 | 196 | 72 | -78 | -17 | 184 | 316 | 191 | -171 | -385 | -198 | -340 |
| Net financials | 0 | 2.003 | -1.815 | 371 | 451 | 2.761 | 262 | 510 | -47 | 723 | 28 | 685 | 2.074 | 386 |
| Profit before tax | 46 | 2.064 | -1.722 | 568 | 523 | 2.684 | 245 | 694 | 269 | 532 | -143 | 300 | 1.876 | 46 |
| Tax | 8 | 15 | 23 | 46 | 9 | 163 | -8 | 95 | 1 | -171 | -3 | -9 | -0 | -0 |
| Net profit | 38 | 2.049 | -1.745 | 521 | 514 | 2.520 | 253 | 599 | 268 | 703 | -140 | 309 | 1.876 | 46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200 | 2.211 | 464 | 981 | 1.851 | 3.914 | 4.059 | 4.754 | 5.124 | 5.485 | 5.271 | 5.530 | 6.637 | 6.644 |
| Equity | 155 | 2.168 | 423 | 896 | 1.360 | 3.828 | 4.028 | 4.574 | 4.786 | 5.433 | 5.236 | 5.486 | 6.601 | 6.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 43 | 41 | 85 | 491 | 70 | 23 | 169 | 325 | 40 | 27 | 45 | 36 | 65 |
| Total debt | 45 | 43 | 41 | 85 | 491 | 70 | 23 | 169 | 325 | 40 | 27 | 45 | 36 | 65 |
| 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 |