| Revenue | DKK 163K | -48% |
| EBITDA | DKK 163K | -48% |
| Net profit | DKK -84K | -168% |
| Total assets | DKK 3,5M | +6% |
| Equity | DKK 2,1M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | 98 | 200 | 158 | 166 | 112 | -98 | 697 | 342 | 184 | 305 | 311 | 163 |
| Staff expenses | -45 | -67 | -52 | -15 | -36 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 229 | 31 | 148 | 143 | 130 | 112 | 1.310 | 697 | 342 | 184 | 512 | 311 | 163 |
| Depreciation & amort. | -19 | -94 | -49 | -32 | -27 | -37 | 704 | -33 | -33 | -66 | 104 | -56 | -102 |
| EBIT | 210 | -63 | 99 | 111 | 102 | 75 | 606 | 664 | 309 | 118 | 409 | 255 | 61 |
| Net financials | -93 | -79 | -90 | -61 | -54 | -48 | -36 | -18 | -41 | -7 | -41 | -73 | -58 |
| Profit before tax | 118 | -142 | 134 | 50 | -28 | 27 | 570 | 646 | 268 | 110 | 368 | 181 | 3 |
| Tax | 14 | -73 | 63 | 116 | 30 | -0 | -136 | 430 | 142 | 25 | 71 | 57 | 87 |
| Net profit | 104 | -69 | 71 | -66 | -58 | 27 | 706 | 216 | 126 | 85 | 297 | 124 | -84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.342 | 1.733 | 1.334 | 1.697 | 1.915 | 2.066 | 2.221 | 2.188 | 2.137 | 2.694 | 3.028 | 3.320 | 3.509 |
| Equity | 701 | 632 | 703 | 637 | 580 | 607 | 1.313 | 1.529 | 1.655 | 1.740 | 2.038 | 2.162 | 2.077 |
| Long-term debt | 842 | 756 | 691 | 620 | 543 | 423 | 369 | 270 | 41 | 162 | 649 | 605 | 577 |
| Short-term debt | 165 | 345 | 391 | 440 | 743 | 983 | 478 | 183 | 312 | 644 | 146 | 422 | 633 |
| Total debt | 1.007 | 1.101 | 1.082 | 1.060 | 1.285 | 1.406 | 847 | 454 | 353 | 806 | 795 | 1.026 | 1.211 |
| 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% | 2025 | |
| Individual | 100.0% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Jørgensen & Kjær | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |