| Revenue | DKK -1K | +20% |
| EBITDA | DKK -1K | -20% |
| Net profit | DKK 912K | +322% |
| Total assets | DKK 3,1M | +47% |
| Equity | DKK 2,8M | +48% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 0 | 76 | -5 | -26 | -28 | -6 | -6 | 0 | — | -8 | -10 | -1 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -5 | 71 | 65 | 536 | -28 | -6 | -6 | 0 | 0 | -8 | -10 | -1 | -1 |
| Depreciation & amort. | 20 | 20 | -20 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -26 | -24 | 51 | 46 | 536 | -28 | -6 | -6 | 0 | 0 | -8 | -10 | -1 | -1 |
| Net financials | 487 | -20 | -6 | 95 | 2 | 320 | -269 | 1.048 | 186 | 189 | 132 | 448 | -411 | 914 |
| Profit before tax | 461 | -45 | 45 | 65 | 537 | 292 | -274 | 1.042 | 186 | 189 | 124 | 439 | -412 | 912 |
| Tax | -15 | -7 | 4 | -8 | -1 | -2 | 6 | -1 | -2 | -0 | -0 | -2 | -2 | -0 |
| Net profit | 476 | -38 | 41 | 78 | 538 | 294 | -280 | 1.043 | 187 | 189 | 124 | 441 | -410 | 912 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.682 | 1.157 | 1.056 | 1.031 | 1.593 | 1.521 | 1.222 | 3.439 | 2.131 | 2.290 | 2.258 | 2.614 | 2.078 | 3.064 |
| Equity | 125 | 125 | 791 | 869 | 1.306 | 1.497 | 1.110 | 2.045 | 2.027 | 2.103 | 2.113 | 2.436 | 1.904 | 2.816 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 547 | 209 | 265 | 162 | 288 | 24 | 111 | 1.394 | 104 | 186 | 144 | 178 | 174 | 248 |
| Total debt | 643 | 308 | 265 | 162 | 288 | 24 | 111 | 1.394 | 104 | 186 | 144 | 178 | 174 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |