| Revenue | DKK -9K | — |
| EBITDA | DKK -9K | -25% |
| Net profit | DKK 133K | +229% |
| Total assets | DKK 1,2M | +12% |
| Equity | DKK 1,2M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | 216 | 310 | 62 | 91 | -266 | — | — | — | — | 0 | 0 | 0 | -9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | 225 | -316 | -69 | -98 | -273 | -88 | -104 | -52 | 46 | -7 | -7 | -7 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | 225 | -316 | -69 | -98 | -273 | -88 | -104 | -52 | 46 | -7 | -7 | -7 | -9 |
| Net financials | 10 | -36 | 3 | 22 | 23 | 266 | -207 | -95 | -58 | 101 | 233 | 22 | -98 | 150 |
| Profit before tax | — | 190 | -313 | -48 | -75 | 280 | -214 | -101 | -65 | 94 | 226 | 15 | -105 | 140 |
| Tax | 5 | -6 | -1 | 3 | 4 | 8 | 3 | -1 | -4 | 9 | -5 | -0 | -2 | 7 |
| Net profit | -12 | 197 | -312 | -51 | -78 | 272 | -216 | -100 | -61 | 85 | 231 | 15 | -103 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.632 | 1.424 | 1.101 | 1.051 | 976 | 1.252 | 1.031 | 928 | 867 | 956 | 1.183 | 1.198 | 1.095 | 1.229 |
| Equity | — | 1.407 | 1.095 | 1.044 | 965 | 1.237 | 1.021 | 921 | 860 | 945 | 1.176 | 1.191 | 1.088 | 1.221 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | -17 | 6 | 7 | 11 | 15 | 10 | 7 | 7 | 11 | 7 | 7 | 7 | 8 |
| Total debt | 29 | -17 | 6 | 7 | 11 | 15 | 10 | 7 | 7 | 11 | 7 | 7 | 7 | 8 |
| 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% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |