| Revenue | DKK -1,3M | -1075% |
| EBITDA | DKK -1,2M | -15% |
| Net profit | DKK -1,5M | +64% |
| Total assets | DKK 36,2M | -4% |
| Equity | DKK 35,9M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284 | 215 | 356 | 124 | 439 | 158 | 152 | 113 | 642 | 606 | 851 | 133 | -1.294 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -401 | -245 | -608 | -1.129 | -225 | -228 | -315 | 3.597 | -55 | -21 | -9 | -1.083 | -1.247 |
| Depreciation & amort. | -212 | -319 | -327 | -341 | -301 | -298 | -586 | -263 | -359 | -361 | -419 | -436 | -387 |
| EBIT | -613 | -565 | -934 | -1.470 | -525 | -526 | -901 | 3.333 | -413 | -382 | -428 | -1.519 | -1.634 |
| Net financials | -870 | -876 | -774 | 705 | -1.160 | -528 | -116 | 1.384 | 1.826 | 1.743 | 804 | -2.638 | 162 |
| Profit before tax | -1.483 | -1.441 | -1.708 | -765 | -1.685 | -1.054 | -1.017 | 4.718 | 1.413 | 1.361 | 253 | -4.157 | -1.472 |
| Tax | -387 | -195 | 1.051 | -0 | -0 | 257 | -0 | -0 | -0 | -0 | 53 | -31 | 22 |
| Net profit | -1.096 | -1.246 | -2.759 | -765 | -1.685 | -1.311 | -1.017 | 4.718 | 1.413 | 1.361 | 200 | -4.126 | -1.493 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.081 | 45.056 | 43.812 | 42.224 | 40.792 | 39.422 | 38.474 | 41.538 | 40.975 | 42.098 | 42.218 | 37.911 | 36.210 |
| Equity | 45.966 | 44.721 | 41.962 | 41.196 | 39.829 | 38.518 | 37.501 | 41.419 | 40.832 | 41.993 | 42.080 | 37.836 | 35.943 |
| Long-term debt | 0 | 0 | 802 | 777 | 744 | 713 | 682 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.114 | 335 | 1.049 | 251 | 213 | 191 | 291 | 119 | 143 | 104 | 138 | 75 | 267 |
| Total debt | 1.114 | 335 | 1.851 | 1.028 | 957 | 904 | 973 | 119 | 143 | 104 | 138 | 75 | 267 |
| 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 |