| Revenue | DKK -55K | -16% |
| EBITDA | DKK -55K | +16% |
| Net profit | DKK -1,2M | -151% |
| Total assets | DKK 10,2M | -16% |
| Equity | DKK 9,4M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.160 | -159 | — | — | -68 | -74 | -70 | -61 | -85 | -56 | -68 | 75 | -65 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -77 | -135 | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6.047 | -120 | 0 | 0 | -145 | -209 | -120 | -111 | -85 | -56 | -68 | 75 | -65 | -55 |
| Depreciation & amort. | -56 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.104 | -139 | 0 | 0 | -145 | -209 | -120 | -111 | -85 | -56 | -68 | 75 | -65 | -55 |
| Net financials | -334 | -275 | 0 | 0 | -293 | 664 | -193 | -309 | 5 | 3.146 | 809 | 286 | 3.268 | -1.552 |
| Profit before tax | -5.867 | -413 | 0 | 0 | -438 | 455 | -312 | -419 | -80 | 3.090 | 741 | 361 | 3.203 | -1.607 |
| Tax | -1.493 | -78 | -0 | -0 | -104 | 67 | -38 | -92 | 267 | 427 | 163 | 79 | 782 | -383 |
| Net profit | -4.374 | -335 | 0 | 0 | -334 | 388 | -274 | -327 | -347 | 2.663 | 578 | 281 | 2.421 | -1.224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.208 | 6.442 | 0 | 0 | 6.954 | 7.192 | 6.818 | 6.343 | 5.860 | 8.823 | 9.404 | 9.247 | 12.195 | 10.191 |
| Equity | 5.279 | 5.464 | 0 | 0 | 6.933 | 7.171 | 6.797 | 6.270 | 5.723 | 8.186 | 8.564 | 8.645 | 10.866 | 9.442 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -285 | 390 | 84 | 0 | 654 | 0 |
| Short-term debt | -929 | -977 | 0 | 0 | 20 | 21 | 21 | 73 | 137 | 247 | 757 | 602 | 675 | 749 |
| Total debt | -929 | -977 | 0 | 0 | 20 | 21 | 21 | 73 | 137 | 638 | 840 | 602 | 1.329 | 749 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |