| Revenue | DKK -47K | — |
| EBITDA | DKK -47K | -29% |
| Net profit | DKK 789K | -51% |
| Total assets | DKK 19,7M | +0% |
| Equity | DKK 19,5M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -48 | -9 | -9 | -12 | -16 | -15 | -12 | -15 | 0 | 0 | 0 | 0 | -47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | -9 | -9 | -12 | -16 | -15 | -12 | -15 | -10 | -15 | -27 | -36 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -48 | -9 | -9 | -12 | -16 | -15 | -12 | -15 | -10 | -15 | -27 | -36 | -47 |
| Net financials | 863 | 736 | 926 | -119 | -192 | 500 | 1.211 | 969 | 2.696 | 5.720 | 5.946 | 1.789 | 1.007 |
| Profit before tax | 815 | 727 | 916 | -130 | -207 | 485 | 1.199 | 954 | 2.687 | 5.706 | 5.919 | 1.753 | 961 |
| Tax | -0 | -0 | -41 | -0 | -0 | -0 | -3 | -0 | 14 | -10 | -33 | 143 | 172 |
| Net profit | 815 | 727 | 957 | -130 | -207 | 485 | 1.202 | 954 | 2.673 | 5.715 | 5.953 | 1.610 | 789 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.462 | 3.673 | 4.422 | 3.268 | 3.063 | 3.455 | 5.255 | 6.132 | 9.050 | 15.277 | 18.691 | 19.673 | 19.718 |
| Equity | 1.618 | 2.344 | 3.302 | 3.171 | 2.964 | 3.449 | 4.651 | 5.605 | 8.266 | 13.329 | 18.659 | 19.525 | 19.528 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 845 | 1.329 | 1.120 | 97 | 99 | 6 | 604 | 527 | 785 | 1.948 | 33 | 147 | 190 |
| Total debt | 845 | 1.329 | 1.120 | 97 | 99 | 6 | 604 | 527 | 785 | 1.948 | 33 | 147 | 190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 0.0% | 100.0% | 2003 | |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |