| Revenue | DKK -95K | -11% |
| EBITDA | DKK -605K | -383% |
| Net profit | DKK 314K | +85% |
| Total assets | DKK 15,4M | -2% |
| Equity | DKK 15,3M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 31 | 42 | 71 | -1 | -32 | -25 | -22 | -24 | -27 | -30 | -106 | -95 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 | -511 |
| EBITDA | -2 | 31 | 42 | 71 | -1 | -32 | -25 | -22 | -24 | -27 | -30 | -125 | -605 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 31 | 42 | 71 | -1 | -32 | -25 | -22 | -24 | -27 | -30 | -125 | -605 |
| Net financials | -831 | 1.338 | 1.668 | 54 | 2.969 | 272 | -449 | 829 | 1.099 | 3.354 | 4.276 | 364 | 1.007 |
| Profit before tax | -833 | 1.368 | 1.710 | 124 | 2.968 | 240 | -474 | 807 | 1.076 | 3.327 | 4.246 | 239 | 401 |
| Tax | -59 | -49 | -34 | -21 | -1 | 12 | -0 | 56 | 61 | 87 | 3 | 69 | 88 |
| Net profit | -774 | 1.417 | 1.744 | 145 | 2.970 | 229 | -474 | 751 | 1.014 | 3.240 | 4.244 | 169 | 314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.943 | 7.466 | 8.483 | 6.990 | 8.195 | 8.308 | 7.720 | 8.364 | 9.316 | 12.924 | 16.048 | 15.691 | 15.375 |
| Equity | 2.144 | 3.463 | 5.107 | 5.151 | 8.121 | 8.246 | 7.667 | 8.310 | 9.213 | 12.053 | 15.983 | 15.552 | 15.266 |
| Long-term debt | 2.915 | 2.430 | 975 | 1.460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 884 | 1.573 | 2.400 | 379 | 74 | 62 | 53 | 55 | 103 | 871 | 66 | 139 | 110 |
| Total debt | 3.799 | 4.003 | 3.375 | 1.839 | 74 | 62 | 53 | 55 | 103 | 871 | 66 | 139 | 110 |
| 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% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |