| Revenue | DKK 293K | +48% |
| EBITDA | DKK 293K | +48% |
| Net profit | DKK -3,2M | -207% |
| Total assets | DKK 4,3M | -44% |
| Equity | DKK 1,2M | -72% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -517 | -823 | -1.156 | 268 | 437 | -6 | -10 | -103 | -28 | -60 | -30 | 199 | 293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -520 | 814 | 1.147 | -274 | 430 | -6 | -10 | -103 | -28 | -60 | -30 | 199 | 293 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -520 | 814 | 1.147 | -274 | 430 | -6 | -10 | -103 | -28 | -60 | -30 | 199 | 293 |
| Net financials | -0 | -1 | -4 | -5 | -1 | 261 | -39 | 663 | 1.120 | -126 | -6.924 | 2.768 | -3.474 |
| Profit before tax | -520 | 813 | 1.143 | -279 | 430 | 255 | -50 | 559 | 1.093 | -186 | -6.955 | 2.967 | -3.181 |
| Tax | -1 | -3 | -3 | -3 | -2 | -2 | -59 | 140 | 638 | -0 | -0 | -0 | -0 |
| Net profit | -520 | 815 | 1.146 | -276 | 431 | 256 | 10 | 419 | 455 | -186 | -6.955 | 2.967 | -3.181 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.277 | 7.134 | 8.566 | 8.213 | 8.861 | 10.488 | 14.714 | 16.008 | 16.076 | 18.024 | 4.998 | 7.770 | 4.349 |
| Equity | 5.745 | 6.560 | 7.707 | 7.381 | 7.761 | 7.966 | 7.923 | 8.234 | 8.578 | 8.392 | 1.438 | 4.404 | 1.224 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 532 | 574 | 859 | 833 | 1.100 | 2.522 | 6.792 | 7.774 | 7.498 | 9.632 | 3.561 | 3.366 | 3.126 |
| Total debt | 532 | 574 | 859 | 833 | 1.100 | 2.522 | 6.792 | 7.774 | 7.498 | 9.632 | 3.561 | 3.366 | 3.126 |
| 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 |