| Revenue | DKK -22K | -69% |
| EBITDA | DKK -22K | +69% |
| Net profit | DKK 2,2M | +4% |
| Total assets | DKK 11,3M | +0% |
| Equity | DKK 7,8M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -45 | -23 | -86 | -89 | -82 | 111 | 80 | 214 | 264 | 2.917 | -46 | -35 | -71 | -22 |
| Staff expenses | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -0 | -0 | -0 |
| EBITDA | -86 | -23 | -86 | -89 | -82 | 111 | 80 | 214 | 264 | 2.817 | -46 | -35 | -71 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -12 | -143 | -143 | -143 | -146 | -49 | -0 | -0 | -0 | -0 |
| EBIT | -86 | -23 | -86 | -89 | -94 | -32 | -62 | 71 | 118 | 2.769 | -46 | -35 | -71 | -22 |
| Net financials | 358 | 260 | 99 | 479 | 2.759 | 380 | -115 | -133 | 0 | 464 | 2.585 | 2.689 | 2.169 | 2.283 |
| Profit before tax | 272 | 237 | 13 | 390 | 2.665 | 349 | -177 | -62 | 118 | 3.232 | 2.539 | 2.653 | 2.098 | 2.261 |
| Tax | 69 | 62 | -25 | 24 | 217 | -141 | -0 | 23 | 59 | 425 | -10 | -0 | -0 | 85 |
| Net profit | 204 | 175 | 38 | 366 | 2.447 | 490 | -177 | -84 | 59 | 2.807 | 2.549 | 2.653 | 2.098 | 2.176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.776 | 21.629 | 18.539 | 16.941 | 19.753 | 16.026 | 14.274 | 17.480 | 14.905 | 9.109 | 9.871 | 10.237 | 11.333 | 11.287 |
| Equity | 7.406 | 7.431 | 6.801 | 6.507 | 7.955 | 7.445 | 5.268 | 5.184 | 5.132 | 5.189 | 5.938 | 6.991 | 8.090 | 7.766 |
| Long-term debt | 0 | 9.600 | 6.900 | 5.700 | 4.500 | 4.950 | 4.922 | 4.901 | 4.920 | 422 | 0 | 0 | 0 | 0 |
| Short-term debt | 370 | 4.598 | 4.838 | 4.734 | 7.092 | 3.632 | 4.084 | 7.395 | 4.853 | 3.498 | 3.934 | 3.246 | 3.243 | 3.521 |
| Total debt | 370 | 14.198 | 11.738 | 10.434 | 11.592 | 8.582 | 9.006 | 12.296 | 9.773 | 3.920 | 3.934 | 3.246 | 3.243 | 3.521 |
| 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 | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |