| Revenue | DKK 0 | — |
| EBITDA | DKK -458K | +37% |
| Net profit | DKK -828K | +68% |
| Total assets | DKK 3,4M | -20% |
| Equity | DKK 2,6M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.263 | 438 | 0 | 0 | 0 | 0 | -113 | 80 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -657 | -489 | -228 | -503 | -0 | -0 | -0 | -202 | -656 | -763 | -693 | -679 | -381 |
| EBITDA | 215 | -273 | -493 | -685 | -156 | -133 | -113 | -188 | -760 | -874 | -778 | -725 | -458 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 215 | -273 | -493 | -685 | -156 | -133 | -113 | -188 | -760 | -874 | -778 | -725 | -458 |
| Net financials | 23 | 911 | 797 | 3.083 | 1.471 | -646 | 95 | 2.158 | 3.293 | 671 | 1.045 | -1.831 | -370 |
| Profit before tax | 238 | 637 | 305 | 2.398 | 1.314 | -779 | -18 | 1.971 | 2.534 | -203 | 268 | -2.588 | -828 |
| Tax | 60 | 159 | 72 | 519 | 291 | -171 | 71 | 501 | 383 | -0 | 22 | -0 | -0 |
| Net profit | 178 | 478 | 232 | 1.880 | 1.024 | -608 | -89 | 1.470 | 2.151 | -203 | 246 | -2.588 | -828 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 778 | 1.188 | 1.842 | 4.094 | 4.864 | 3.585 | 3.310 | 5.410 | 8.027 | 6.694 | 7.240 | 4.276 | 3.418 |
| Equity | 432 | 910 | 1.093 | 2.922 | 3.895 | 2.787 | 2.698 | 4.114 | 6.210 | 5.950 | 6.139 | 3.491 | 2.602 |
| Long-term debt | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 343 | 149 | 637 | 580 | 206 | 279 | 23 | 206 | 1.817 | 744 | 1.102 | 784 | 816 |
| Total debt | 346 | 149 | 637 | 580 | 206 | 279 | 23 | 206 | 1.817 | 744 | 1.102 | 784 | 816 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |