| Revenue | DKK -125K | +31% |
| EBITDA | DKK -630K | -36% |
| Net profit | DKK -164K | -112% |
| Total assets | DKK 22,2M | +3% |
| Equity | DKK 19,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | -271 | -220 | -100 | -131 | -146 | -132 | -160 | -117 | 815 | -95 | -125 |
| Staff expenses | -0 | -0 | -0 | -300 | -572 | -732 | -813 | -959 | -821 | -903 | -875 | -369 | -506 |
| EBITDA | -67 | -227 | -271 | -520 | -671 | -863 | -959 | -1.091 | -981 | -1.020 | -60 | -464 | -630 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -74 | -31 | -0 | -0 | -0 |
| EBIT | -67 | -227 | -271 | -520 | -671 | -863 | -959 | -1.091 | -1.055 | -1.051 | -60 | -464 | -630 |
| Net financials | -325 | 2.895 | 1.733 | 1.386 | 384 | 1.207 | -80 | 1.399 | 243 | 1.593 | 314 | 1.682 | 417 |
| Profit before tax | -391 | 2.669 | 1.461 | 867 | -287 | 344 | -1.039 | 308 | -812 | 542 | 254 | 1.217 | -214 |
| Tax | 550 | 370 | 263 | 219 | -124 | 47 | -220 | -143 | 402 | -0 | 3 | -155 | -50 |
| Net profit | -872 | 2.291 | 1.194 | 647 | -163 | 296 | -819 | 451 | -1.214 | 542 | 251 | 1.372 | -164 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.606 | 19.042 | 19.908 | 21.141 | 20.737 | 21.152 | 20.373 | 20.480 | 19.813 | 21.156 | 21.580 | 21.619 | 22.210 |
| Equity | 16.311 | 18.505 | 19.601 | 20.150 | 19.885 | 20.078 | 19.153 | 19.496 | 18.171 | 18.601 | 18.745 | 19.999 | 19.713 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 |
| Short-term debt | 295 | 537 | 307 | 991 | 852 | 1.074 | 1.220 | 983 | 1.642 | 2.549 | 2.835 | 1.620 | 2.497 |
| Total debt | 295 | 537 | 307 | 991 | 852 | 1.074 | 1.220 | 983 | 1.642 | 2.555 | 2.835 | 1.620 | 2.497 |
| 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 |