| Revenue | DKK 6M | +24% |
| EBITDA | DKK 1,4M | +79% |
| Net profit | DKK 485K | +138% |
| Total assets | DKK 11,8M | +4% |
| Equity | DKK 4,4M | +10% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.307 | 2.186 | 2.509 | 2.951 | 3.865 | 3.366 | 3.766 | 3.826 | 3.668 | 4.588 | 5.005 | 5.837 | 4.880 | 6.035 |
| Staff expenses | -1.833 | -1.702 | -1.707 | -2.149 | -2.665 | -2.775 | -2.955 | -3.139 | -2.975 | -2.894 | -4.075 | -3.880 | -3.973 | -4.636 |
| EBITDA | 474 | 484 | 802 | 802 | 1.199 | 591 | 437 | 608 | -462 | 1.694 | 930 | 1.942 | 783 | 1.399 |
| Depreciation & amort. | 272 | -304 | -300 | -349 | -568 | -420 | -384 | -350 | -134 | -200 | -298 | -317 | -299 | -369 |
| EBIT | 202 | 180 | 502 | 452 | 631 | 170 | 53 | 258 | -596 | 1.494 | 631 | 1.626 | 485 | 1.030 |
| Net financials | -197 | -164 | -232 | -136 | -111 | -144 | -155 | -274 | -185 | -99 | -89 | -38 | -216 | -410 |
| Profit before tax | 5 | 15 | 270 | 316 | 520 | 26 | -102 | -16 | -780 | 1.396 | 543 | 1.588 | 268 | 620 |
| Tax | -0 | 3 | 30 | 65 | 27 | -74 | 119 | -3 | 39 | 307 | 120 | 350 | 65 | 136 |
| Net profit | 5 | 12 | 240 | 251 | 493 | 100 | -221 | -13 | -819 | 1.088 | 423 | 1.238 | 204 | 485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.079 | 7.923 | 7.629 | 8.284 | 8.194 | 9.015 | 7.604 | 10.046 | 7.922 | 10.807 | 9.115 | 9.652 | 11.331 | 11.778 |
| Equity | 1.131 | 1.196 | 1.436 | 1.688 | 2.146 | 2.210 | 1.939 | 1.927 | 1.108 | 2.196 | 2.619 | 3.857 | 4.000 | 4.417 |
| Long-term debt | 4.971 | 4.769 | 4.565 | 4.504 | 4.362 | 4.376 | 2.977 | 2.788 | 3.333 | 3.032 | 2.787 | 2.659 | 5.291 | 5.060 |
| Short-term debt | 1.977 | 1.958 | 1.628 | 2.047 | 1.614 | 2.429 | 2.570 | 5.218 | 3.328 | 5.118 | 3.130 | 2.507 | 1.444 | 1.688 |
| Total debt | 6.948 | 6.727 | 6.193 | 6.551 | 5.976 | 6.804 | 5.547 | 8.005 | 6.662 | 8.151 | 5.917 | 5.166 | 6.735 | 6.748 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2002 | — | — | |
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Kai Piaster | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |