| Revenue | DKK -783K | +67% |
| EBITDA | DKK -1,3M | -40% |
| Net profit | DKK 549K | +107% |
| Total assets | DKK 114,3M | -2% |
| Equity | DKK 113M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 66 | 5 | 235 | 161 | -745 | -875 | -299 | -329 | -1.341 | 499 | -469 | -783 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -234 | -202 | -345 | -450 | -450 | -508 |
| EBITDA | -102 | -239 | -503 | 214 | -480 | -745 | -731 | -533 | -532 | -2.032 | 396 | -919 | -1.291 |
| Depreciation & amort. | -0 | -0 | -0 | 206 | -150 | -37 | 76 | -43 | -37 | -33 | -33 | -33 | -43 |
| EBIT | -102 | -239 | -503 | 8 | -631 | -782 | -807 | -575 | -568 | -2.065 | 363 | -952 | -1.333 |
| Net financials | 6.213 | 7.019 | 11.792 | 9.213 | 21.965 | 12.415 | 2.443 | 5.426 | 19.835 | 23.699 | -7.597 | -7.458 | 1.535 |
| Profit before tax | 6.111 | 6.780 | 11.288 | 9.222 | 21.334 | 11.633 | 1.636 | 4.850 | 19.267 | 21.634 | -7.235 | -8.410 | 202 |
| Tax | -1.463 | -441 | 45 | 288 | 201 | 139 | -182 | 91 | -135 | -608 | -385 | -51 | -347 |
| Net profit | 7.574 | 7.221 | 11.243 | 8.933 | 21.133 | 11.495 | 1.818 | 4.759 | 19.402 | 22.242 | -6.850 | -8.359 | 549 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55.132 | 56.073 | 63.819 | 70.994 | 90.353 | 102.734 | 104.537 | 107.276 | 122.363 | 139.019 | 125.146 | 116.935 | 114.301 |
| Equity | 37.607 | 44.828 | 56.072 | 65.005 | 86.138 | 97.633 | 99.345 | 103.996 | 118.399 | 135.641 | 122.791 | 114.432 | 112.980 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17.525 | 11.245 | 7.747 | 5.989 | 4.192 | 5.079 | 5.192 | 3.249 | 3.965 | 3.379 | 1.866 | 2.484 | 1.312 |
| Total debt | 17.525 | 11.245 | 7.747 | 5.989 | 4.192 | 5.079 | 5.192 | 3.249 | 3.965 | 3.379 | 1.866 | 2.484 | 1.312 |
| 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 | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |