| Revenue | DKK -76K | +87% |
| EBITDA | DKK -376K | -10% |
| Net profit | DKK -1,7M | -169% |
| Total assets | DKK 16,5M | -18% |
| Equity | DKK 15,1M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -38 | -21 | -20 | -23 | -19 | -30 | -44 | -23 | -22 | 0 | -61 | -41 | -76 |
| Staff expenses | -0 | -0 | -120 | -120 | -300 | -300 | -300 | -300 | -300 | -300 | -300 | -300 | -300 | -300 |
| EBITDA | -12 | -38 | -141 | -140 | -323 | -319 | -330 | -344 | -323 | -322 | -325 | -361 | -341 | -376 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -38 | -141 | -140 | -323 | -319 | -330 | -344 | -323 | -322 | -325 | -361 | -341 | -376 |
| Net financials | 700 | 526 | 7.423 | 1.271 | 5 | 1.047 | 731 | 378 | 1.322 | 3.591 | -1.258 | 4.328 | 3.530 | -1.818 |
| Profit before tax | 687 | 488 | 7.282 | 1.131 | -318 | 728 | 401 | 35 | 999 | 3.269 | -1.583 | 3.967 | 3.189 | -2.194 |
| Tax | 62 | 62 | 103 | 266 | -61 | 160 | 89 | 9 | 221 | 720 | -348 | 432 | 701 | -482 |
| Net profit | 625 | 426 | 7.179 | 865 | -256 | 568 | 312 | 26 | 779 | 2.549 | -1.235 | 3.535 | 2.487 | -1.712 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.794 | 7.004 | 13.451 | 14.001 | 13.288 | 13.216 | 13.029 | 12.544 | 12.953 | 15.628 | 13.341 | 16.179 | 20.167 | 16.545 |
| Equity | 6.667 | 6.589 | 13.368 | 13.783 | 13.127 | 13.195 | 13.007 | 12.532 | 12.811 | 14.860 | 13.126 | 16.161 | 18.048 | 15.136 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 583 | 0 |
| Short-term debt | 128 | 415 | 83 | 218 | 161 | 21 | 22 | 12 | 142 | 767 | 215 | 18 | 1.536 | 1.409 |
| Total debt | 128 | 415 | 83 | 218 | 161 | 21 | 22 | 12 | 142 | 767 | 215 | 18 | 2.120 | 1.409 |
| 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 | 66.7% | 66.7% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 | |
| Individual | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |