| Revenue | DKK 65K | +40% |
| EBITDA | DKK 15K | +310% |
| Net profit | DKK 13K | +346% |
| Total assets | DKK 907K | +1% |
| Equity | DKK 634K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 397 | 205 | 125 | 42 | 59 | 167 | 67 | 142 | 69 | 67 | 67 | 26 | 47 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 90 | -137 | -28 | -18 | 7 | 152 | 33 | 106 | 32 | 30 | 27 | 26 | -7 | 15 |
| Depreciation & amort. | -18 | -18 | -9 | -0 | -0 | -389 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 72 | -155 | -36 | -18 | 7 | -237 | 33 | 106 | 32 | 30 | 27 | 26 | -7 | 15 |
| Net financials | -6 | -8 | -3 | 0 | 0 | 4 | -0 | -1 | -560 | 2 | 0 | 0 | 2 | 2 |
| Profit before tax | 66 | -162 | -40 | -18 | 7 | -233 | 32 | 105 | -528 | 32 | 27 | 26 | -5 | 17 |
| Tax | 17 | -4 | -0 | -0 | -0 | 40 | 14 | 23 | 7 | 6 | 6 | 6 | -0 | 4 |
| Net profit | 49 | -159 | -40 | -18 | 7 | -273 | 19 | 82 | -535 | 26 | 21 | 20 | -5 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.627 | 1.485 | 1.428 | 1.414 | 1.414 | 1.081 | 1.044 | 1.102 | 930 | 917 | 912 | 913 | 900 | 907 |
| Equity | 1.162 | 1.003 | 964 | 946 | 953 | 650 | 622 | 703 | 558 | 584 | 606 | 626 | 621 | 634 |
| Long-term debt | 353 | 353 | 353 | 353 | 353 | 333 | 324 | 300 | 282 | 243 | 224 | 205 | 198 | 190 |
| Short-term debt | 111 | 128 | 110 | 114 | 108 | 98 | 98 | 98 | 89 | 90 | 83 | 81 | 81 | 83 |
| Total debt | 464 | 481 | 464 | 468 | 461 | 431 | 422 | 399 | 372 | 332 | 307 | 287 | 280 | 273 |
| 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 | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |