| Revenue | DKK 11K | -83% |
| EBITDA | DKK 11K | -82% |
| Net profit | DKK -227K | -479% |
| Total assets | DKK 154K | -64% |
| Equity | DKK 1K | -100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 647 | 508 | 394 | 579 | 483 | 752 | 471 | 519 | 431 | 514 | 75 | 15 | 66 | 11 |
| Staff expenses | -691 | -603 | -380 | -627 | -628 | -434 | -559 | -637 | -301 | -272 | -64 | -0 | -2 | -0 |
| EBITDA | -44 | -95 | 14 | -48 | -145 | 317 | -88 | -118 | 130 | 242 | 11 | 15 | 64 | 11 |
| Depreciation & amort. | -11 | -0 | -0 | -0 | -0 | -0 | -15 | -17 | -17 | -2 | -0 | -0 | -0 | -0 |
| EBIT | -56 | -95 | 14 | -48 | -145 | 317 | -104 | -134 | 113 | 240 | 11 | 15 | 64 | 11 |
| Net financials | -8 | -11 | -19 | -13 | -13 | -20 | -13 | -14 | -12 | -32 | 264 | 26 | 11 | -237 |
| Profit before tax | -64 | -106 | -5 | -61 | -158 | 298 | -116 | -149 | 101 | 208 | 275 | 41 | 74 | -225 |
| Tax | -8 | -17 | 8 | -7 | -34 | 75 | -16 | 27 | -2 | 22 | 5 | 3 | 14 | 2 |
| Net profit | -57 | -89 | -13 | -54 | -124 | 222 | -101 | -176 | 103 | 186 | 270 | 38 | 60 | -227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 213 | 90 | 69 | 163 | 128 | 259 | 122 | 43 | 125 | 297 | 436 | 438 | 429 | 154 |
| Equity | -90 | -178 | -192 | -245 | -369 | -147 | -248 | -424 | -321 | -135 | 135 | 173 | 233 | 1 |
| Long-term debt | 0 | 0 | 0 | 49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 303 | 268 | 261 | 359 | 497 | 405 | 369 | 467 | 446 | 432 | 301 | 265 | 196 | 153 |
| Total debt | 303 | 268 | 261 | 408 | 497 | 405 | 369 | 467 | 446 | 432 | 301 | 265 | 196 | 153 |
| 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% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |