| Revenue | DKK -49K | +176% |
| EBITDA | DKK -49K | -176% |
| Net profit | DKK -331K | -153% |
| Total assets | DKK 11,7M | -7% |
| Equity | DKK 11,7M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -34 | -16 | -15 | -18 | -15 | -20 | -22 | -20 | -22 | 0 | -25 | -18 | -49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -34 | -16 | -15 | -18 | -15 | -20 | -22 | -20 | -22 | -17 | -25 | -18 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -34 | -16 | -15 | -18 | -15 | -20 | -22 | -20 | -22 | -17 | -25 | -18 | -49 |
| Net financials | 629 | 483 | 7.339 | 1.204 | -742 | 1.729 | -228 | -233 | -40 | 1.873 | -654 | 597 | 824 | -258 |
| Profit before tax | 614 | 450 | 7.323 | 1.188 | -761 | 1.714 | -248 | -254 | -60 | 1.851 | -670 | 572 | 806 | -307 |
| Tax | 43 | 51 | 113 | 279 | -158 | 377 | -54 | -55 | 109 | 274 | -162 | 113 | 178 | 24 |
| Net profit | 571 | 399 | 7.210 | 910 | -603 | 1.336 | -194 | -200 | -169 | 1.577 | -508 | 459 | 629 | -331 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.254 | 8.502 | 15.037 | 15.139 | 13.884 | 14.479 | 13.729 | 13.030 | 12.359 | 13.698 | 12.429 | 12.389 | 12.633 | 11.699 |
| Equity | 8.211 | 8.456 | 14.966 | 14.876 | 13.873 | 14.409 | 13.715 | 13.015 | 12.346 | 13.422 | 12.414 | 12.373 | 12.501 | 11.670 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112 | 2 |
| Short-term debt | 43 | 46 | 71 | 263 | 11 | 70 | 14 | 15 | 13 | 275 | 15 | 17 | 21 | 27 |
| Total debt | 43 | 46 | 71 | 263 | 11 | 70 | 14 | 15 | 13 | 275 | 15 | 17 | 132 | 29 |
| 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 |