| Revenue | DKK -24K | +22% |
| EBITDA | DKK -24K | -22% |
| Net profit | DKK 582K | -15% |
| Total assets | DKK 2M | +22% |
| Equity | DKK 1,8M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 14 | 20 | 24 | 7 | 0 | -38 | -176 | -140 | -122 | -10 | -43 | -20 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -198 | -105 | -154 | -91 | -14 | -35 | -38 | -176 | -140 | -161 | -10 | -35 | -20 | -24 |
| Depreciation & amort. | -132 | -99 | -131 | -0 | -0 | -0 | -2 | -19 | -19 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -330 | -204 | -284 | -91 | -14 | -35 | -40 | -195 | -159 | -161 | -10 | -35 | -20 | -24 |
| Net financials | 507 | 342 | 635 | 293 | 606 | 570 | 452 | 126 | 354 | 239 | -2.231 | 586 | 708 | 588 |
| Profit before tax | 327 | 138 | 351 | 202 | 592 | 535 | 413 | -69 | 195 | 78 | -2.084 | 551 | 689 | 564 |
| Tax | 75 | -9 | -38 | -9 | 39 | 42 | -4 | -69 | 202 | -26 | -177 | -298 | 5 | -17 |
| Net profit | 252 | 147 | 389 | 212 | 553 | 493 | 416 | 0 | -7 | 105 | -1.907 | 849 | 684 | 582 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.107 | 3.073 | 3.267 | 2.926 | 3.080 | 3.367 | 3.612 | 3.014 | 2.968 | 3.087 | 1.135 | 1.615 | 1.633 | 1.986 |
| Equity | 3.067 | 3.064 | 3.253 | 2.916 | 3.068 | 3.341 | 3.505 | 3.005 | 2.944 | 2.992 | 1.028 | 1.542 | 1.626 | 1.786 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 40 | 9 | 14 | 11 | 12 | 26 | 107 | 8 | 24 | 96 | 107 | 73 | 7 | 200 |
| Total debt | 40 | 9 | 14 | 11 | 12 | 26 | 107 | 8 | 24 | 96 | 107 | 73 | 7 | 200 |
| 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 |