| Revenue | DKK 297K | +4% |
| EBITDA | DKK -906K | -192% |
| Net profit | DKK -496K | -332% |
| Total assets | DKK 936K | -13% |
| Equity | DKK 276K | -67% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -25 | -11 | -11 | -13 | -22 | -52 | -24 | 172 | 297 | 306 | 284 | 297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -600 | -355 | -319 | -480 | -595 | -1.202 |
| EBITDA | -15 | -25 | -11 | -11 | -13 | -22 | -102 | -624 | -183 | -22 | -174 | -310 | -906 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -25 | -11 | -11 | -13 | -22 | -102 | -624 | -183 | -22 | -174 | -310 | -906 |
| Net financials | 273 | 73 | -96 | 79 | 207 | 294 | -263 | 333 | 118 | 18 | 624 | 524 | 410 |
| Profit before tax | 258 | 48 | -107 | 68 | 194 | 272 | -365 | -290 | -64 | -4 | 449 | 214 | -496 |
| Tax | 4 | 14 | 0 | 2 | 10 | -17 | 41 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 254 | 34 | -107 | 66 | 184 | 289 | -406 | -290 | -64 | -4 | 449 | 214 | -496 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 759 | 794 | 748 | 752 | 935 | 1.566 | 1.025 | 785 | 739 | 571 | 836 | 1.078 | 936 |
| Equity | 751 | 784 | 677 | 744 | 928 | 1.216 | 810 | 465 | 346 | 286 | 678 | 834 | 276 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 9 | 71 | 9 | 7 | 350 | 215 | 320 | 393 | 285 | 158 | 245 | 660 |
| Total debt | 8 | 9 | 71 | 9 | 7 | 350 | 215 | 320 | 393 | 285 | 158 | 245 | 660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |