| Revenue | DKK 14K | -78% |
| EBITDA | DKK 1K | -86% |
| Net profit | DKK 1K | -82% |
| Total assets | DKK 14K | +35% |
| Equity | DKK 12K | +51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 196 | 294 | 130 | 230 | 75 | 50 | 114 | 103 | 66 | 69 | 24 | 59 | 64 | 14 |
| Staff expenses | -299 | -272 | -161 | -171 | -131 | -79 | -55 | -11 | -2 | -0 | -0 | -71 | -0 | -0 |
| EBITDA | -103 | 23 | -31 | 59 | -56 | -29 | -14 | 37 | 10 | 31 | 24 | -56 | 10 | 1 |
| Depreciation & amort. | -10 | -10 | -10 | -30 | -0 | -0 | -1 | -0 | -0 | -5 | -4 | -3 | -2 | -0 |
| EBIT | -113 | 13 | -41 | 29 | -56 | -29 | -15 | 37 | 10 | 25 | 20 | -59 | 8 | 1 |
| Net financials | -2 | 0 | -1 | 8 | 4 | 6 | 0 | 0 | 0 | -0 | -1 | -0 | -0 | 0 |
| Profit before tax | -115 | 13 | -43 | 37 | -52 | -24 | -15 | 37 | 10 | 25 | 19 | -59 | 8 | 1 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -115 | 13 | -43 | 37 | -52 | -24 | -15 | 37 | 10 | 25 | 19 | -59 | 8 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 304 | 314 | 235 | 223 | 143 | 63 | 23 | 59 | 43 | 72 | 89 | 39 | 10 | 14 |
| Equity | 78 | 91 | 48 | 85 | 33 | 10 | -6 | 31 | 41 | 66 | 85 | 26 | 8 | 12 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 226 | 223 | 186 | 138 | 110 | 53 | 29 | 28 | 2 | 6 | 3 | 13 | 2 | 1 |
| Total debt | 226 | 223 | 186 | 138 | 110 | 53 | 29 | 28 | 2 | 6 | 3 | 13 | 2 | 1 |
| 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 |