| Revenue | DKK -37K | +34% |
| EBITDA | DKK -229K | -428% |
| Net profit | DKK 160K | -78% |
| Total assets | DKK 12,5M | -1% |
| Equity | DKK 12,5M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -39 | -12 | -8 | -22 | -14 | -12 | -15 | -13 | -14 | 0 | -37 | -27 | -37 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -16 | -192 |
| EBITDA | -7 | -39 | -12 | -8 | -22 | -14 | -12 | -15 | -13 | -14 | -18 | -37 | -43 | -229 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -39 | -12 | -8 | -22 | -14 | -12 | -15 | -13 | -14 | -18 | -37 | -43 | -229 |
| Net financials | 559 | 376 | 6.999 | 120 | -386 | -2 | 25 | 197 | 318 | 1.240 | -1.041 | 2.622 | 987 | 433 |
| Profit before tax | 552 | 337 | 6.987 | 111 | -408 | -16 | 13 | 182 | 305 | 1.226 | -1.059 | 2.585 | 943 | 205 |
| Tax | 27 | 25 | 34 | 27 | -81 | 85 | -0 | -0 | 24 | 271 | -232 | 149 | 208 | 45 |
| Net profit | 525 | 312 | 6.953 | 85 | -327 | -101 | 13 | 182 | 280 | 956 | -827 | 2.436 | 736 | 160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.069 | 7.229 | 13.171 | 12.263 | 11.726 | 11.421 | 11.237 | 11.220 | 11.001 | 11.710 | 10.130 | 12.118 | 12.691 | 12.525 |
| Equity | 7.041 | 7.203 | 13.156 | 12.240 | 11.714 | 11.412 | 11.225 | 11.207 | 10.987 | 11.443 | 10.116 | 12.102 | 12.588 | 12.498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 0 |
| Short-term debt | 28 | 26 | 15 | 23 | 13 | 9 | 12 | 13 | 13 | 268 | 14 | 16 | 27 | 26 |
| Total debt | 28 | 26 | 15 | 23 | 13 | 9 | 12 | 13 | 13 | 268 | 14 | 16 | 102 | 26 |
| 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 |