| Revenue | DKK 0 | — |
| EBITDA | DKK -105K | +62% |
| Net profit | DKK 26,4M | +190% |
| Total assets | DKK 42,7M | +0% |
| Equity | DKK -130,6M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.340 | -1.243 | -566 | -614 | -329 | 241 | -1.623 | -772 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.340 | -1.364 | -740 | -614 | -329 | 241 | -1.623 | -772 | -33 | -135 | -275 | -105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.340 | -1.364 | -740 | -614 | -329 | 241 | -1.623 | -772 | -33 | -135 | -275 | -105 |
| Net financials | -28.444 | -10.927 | 11.770 | -5.699 | -39.062 | 25.270 | -19.393 | -44.004 | 29.120 | -10.422 | -27.268 | 28.769 |
| Profit before tax | -29.784 | -12.292 | 11.030 | -6.314 | -39.391 | 25.512 | -21.016 | -44.777 | 29.086 | -10.557 | -27.542 | 28.664 |
| Tax | -0 | -0 | 1.741 | 1.046 | -1.271 | 2.552 | -0 | -1.964 | 3.068 | -3.201 | 1.946 | 2.215 |
| Net profit | -29.784 | -12.292 | 9.289 | -7.360 | -38.120 | 22.960 | -21.016 | -42.813 | 26.018 | -7.356 | -29.488 | 26.448 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.218 | 41.896 | 44.752 | 37.085 | 24.803 | 138.028 | 105.688 | 64.442 | 80.021 | 80.038 | 42.833 | 42.658 |
| Equity | -56.859 | -69.151 | -59.861 | -67.221 | -105.342 | -82.382 | -103.398 | -146.211 | -120.193 | -127.548 | -157.037 | -130.588 |
| Long-term debt | 0 | 0 | 0 | 100.442 | 128.104 | 215.989 | 203.846 | 163.466 | 138.949 | 149.717 | 189.875 | 155.203 |
| Short-term debt | 116.077 | 111.047 | 104.613 | 1.077 | 524 | 353 | 1.172 | 45.083 | 56.093 | 55.898 | 6.078 | 6.293 |
| Total debt | 116.077 | 111.047 | 104.613 | 101.520 | 128.628 | 216.342 | 205.018 | 208.549 | 195.042 | 205.615 | 195.953 | 161.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Unofficial title | Unofficial title | 2025 | — | — |
KM Management | Management | 2006 | — | — |
BH Deputy | Deputy | 2006 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2006 | — | — | |
| Deputy Chairman | 2006 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sjørslev | Unofficial title | 0 companies |
| Kurt Mikkelsen | Management | 0 companies |
| Beth Holter | Deputy | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Arturs Åkis | Board of Directors | 0 companies |
| David Cyril Kendrick | Board of Directors | 0 companies |
| Carsten Pals | Chairman | 0 companies |
| Berent Friele | Deputy Chairman | 0 companies |
| Petter Erling Johnsen | Board of Directors | 0 companies |