| Revenue | DKK 1,2M | -36% |
| EBITDA | DKK 296K | +103% |
| Net profit | DKK 207K | +105% |
| Total assets | DKK 894K | -13% |
| Equity | DKK 462K | +65% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 922 | 490 | 377 | 364 | 428 | 521 | 584 | 798 | 1.025 | 1.375 | 1.626 | 1.400 | 1.937 | 1.230 |
| Staff expenses | -852 | -402 | -301 | -342 | -438 | -476 | -517 | -723 | -990 | -1.161 | -1.488 | -1.540 | -1.695 | -919 |
| EBITDA | 70 | 118 | 76 | 22 | -10 | 45 | 72 | 75 | 35 | 214 | 137 | -141 | 146 | 296 |
| Depreciation & amort. | -0 | 15 | -0 | -0 | -0 | -0 | 3 | -0 | -0 | -0 | -0 | -0 | -4 | -8 |
| EBIT | 70 | 103 | 76 | 22 | -10 | 45 | 70 | 75 | 35 | 214 | 137 | -141 | 142 | 288 |
| Net financials | -52 | -53 | -44 | -35 | -30 | -20 | -78 | -25 | -16 | -4 | -7 | -56 | -15 | -21 |
| Profit before tax | 18 | 50 | 32 | -13 | -39 | 25 | -8 | 49 | 19 | 209 | 130 | -196 | 127 | 267 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | 29 | 32 | -40 | 26 | 60 |
| Net profit | 18 | 50 | 32 | -13 | -39 | 25 | -8 | 49 | 22 | 180 | 98 | -156 | 101 | 207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 638 | 707 | 696 | 620 | 604 | 719 | 781 | 734 | 740 | 922 | 1.169 | 1.210 | 1.028 | 894 |
| Equity | -16 | 34 | 66 | 52 | 13 | 38 | 30 | 79 | 102 | 282 | 380 | 224 | 280 | 462 |
| Long-term debt | 109 | 77 | 111 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186 | 108 | 24 |
| Short-term debt | 544 | 597 | 519 | 493 | 590 | 681 | 751 | 655 | 638 | 640 | 789 | 800 | 639 | 400 |
| Total debt | 654 | 674 | 630 | 567 | 590 | 681 | 751 | 655 | 638 | 640 | 789 | 986 | 748 | 424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2002 | — | — |
TR Audit | Audit | 2004 | — | — |
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 |
| Tom Rudolf Rejndrup | Audit | 0 companies |