| Revenue | DKK -10K | -7% |
| EBITDA | DKK -10K | +7% |
| Net profit | DKK 48K | -66% |
| Total assets | DKK 1,1M | -6% |
| Equity | DKK 1,1M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -15 | -17 | -15 | -19 | -28 | -25 | -15 | -12 | -12 | -8 | -9 | -10 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -15 | -17 | -15 | -19 | -28 | -25 | -15 | -12 | -12 | -8 | -9 | -10 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -15 | -17 | -15 | -19 | -28 | -25 | -15 | -12 | -12 | -8 | -9 | -10 | -10 |
| Net financials | 259 | 454 | 118 | 49 | 84 | 70 | -103 | 204 | 90 | 215 | -197 | 119 | 165 | 71 |
| Profit before tax | 253 | 440 | 101 | 35 | 65 | 42 | -128 | 188 | 78 | 202 | -205 | 110 | 155 | 61 |
| Tax | 8 | 3 | 25 | 8 | 14 | 10 | -0 | 13 | 17 | 45 | -0 | -0 | 13 | 14 |
| Net profit | 245 | 436 | 76 | 26 | 51 | 32 | -128 | 175 | 60 | 158 | -205 | 110 | 142 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.567 | 2.201 | 2.144 | 2.013 | 1.955 | 1.735 | 1.459 | 1.489 | 1.414 | 1.468 | 1.132 | 1.131 | 1.168 | 1.098 |
| Equity | 2.550 | 2.189 | 2.116 | 1.992 | 1.942 | 1.725 | 1.446 | 1.471 | 1.392 | 1.439 | 1.124 | 1.124 | 1.155 | 1.083 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 12 | 28 | 21 | 12 | 10 | 12 | 18 | 23 | 29 | 8 | 8 | 13 | 15 |
| Total debt | 17 | 12 | 28 | 21 | 12 | 10 | 12 | 18 | 23 | 29 | 8 | 8 | 13 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI | Audit | 2002 | — | — |
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 |
|---|---|---|
| PricewaterhouseCoopers I/S | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |