| Revenue | DKK -1,5M | -86% |
| EBITDA | DKK -2,7M | +82% |
| Net profit | DKK -2M | +85% |
| Total assets | DKK 39,3M | +37% |
| Equity | DKK 10,1M | -18% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -108 | -53 | -43 | -10.682 | -1.476 |
| Staff expenses | -2.203 | -2.623 | -3.420 | -4.067 | -1.200 |
| EBITDA | -2.311 | -2.676 | -3.463 | -14.749 | -2.676 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.311 | -2.676 | -3.463 | -14.749 | -2.676 |
| Net financials | -2.711 | 6.507 | 3.985 | 557 | 500 |
| Profit before tax | -3.287 | 3.831 | 522 | -14.192 | -2.255 |
| Tax | -361 | -297 | -709 | -881 | -206 |
| Net profit | -2.926 | 4.128 | 1.230 | -13.311 | -2.049 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 22.167 | 24.961 | 25.767 | 28.780 | 39.336 |
| Equity | 20.536 | 24.551 | 25.667 | 12.239 | 10.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.631 | 410 | 99 | 16.541 | 29.268 |
| Total debt | 1.631 | 410 | 99 | 16.541 | 29.268 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
KM Management | Management | 2002 – 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Chairman | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Susanne Børsting Wallenius | Board of Directors | 0 companies |
| Melea Elisabeth Rødgaard Wallenius | Board of Directors | 0 companies |
| Sebastian Nicolai Wallenius | Board of Directors | 0 companies |
| Christian Anker Hansen | Chairman | 0 companies |
| Martin Børsting Wallenius | Board of Directors | 0 companies |