| Revenue | DKK -200K | -218% |
| EBITDA | DKK -847K | -72% |
| Net profit | DKK -717K | -43% |
| Total assets | DKK 4,4M | -50% |
| Equity | DKK 1,7M | +85% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 206 | 551 | 580 | 366 | 484 | 486 | 367 | 2.216 | 207 | 106 | 15 | 42 | 170 | -200 |
| Staff expenses | -267 | -1.005 | -1.285 | -1.135 | -1.268 | -764 | -575 | -650 | -685 | -660 | -640 | -639 | -563 | -545 |
| EBITDA | -62 | -1.005 | -705 | -768 | -784 | -278 | -208 | 1.566 | -477 | -555 | -625 | -597 | -494 | -847 |
| Depreciation & amort. | 838 | -821 | -821 | -844 | -844 | -841 | -841 | -397 | -396 | -62 | -53 | -23 | -23 | -0 |
| EBIT | -900 | -1.826 | -1.526 | -1.613 | -1.628 | -1.119 | -1.049 | 1.169 | -873 | -617 | -678 | -620 | -517 | -847 |
| Net financials | 1 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -1 | -123 | -72 |
| Profit before tax | -898 | -1.275 | -1.526 | -1.613 | -1.628 | -1.119 | -1.049 | 1.169 | -873 | -617 | -678 | -621 | -641 | -919 |
| Tax | -225 | -319 | -360 | -309 | -358 | -246 | -231 | -183 | -192 | -136 | -149 | -137 | -141 | -202 |
| Net profit | -674 | 9.688 | -1.166 | -1.304 | -1.270 | -873 | -818 | 1.352 | -681 | -481 | -529 | -485 | -500 | -717 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.015 | 6.798 | 6.900 | 5.808 | 5.166 | 4.460 | 3.660 | 4.096 | 5.365 | 6.954 | 8.181 | 10.076 | 8.785 | 4.371 |
| Equity | -4.014 | 5.674 | 4.508 | 3.204 | 1.934 | 1.061 | 243 | 1.594 | 913 | 1.432 | 903 | 419 | 919 | 1.702 |
| Long-term debt | 722 | 722 | 722 | 722 | 722 | 722 | 297 | 297 | 337 | 282 | 282 | 282 | 187 | 187 |
| Short-term debt | 10.307 | 402 | 1.670 | 1.882 | 2.510 | 2.677 | 3.121 | 2.205 | 4.115 | 5.240 | 6.995 | 9.375 | 7.679 | 2.482 |
| Total debt | 11.029 | 1.124 | 2.392 | 2.604 | 3.232 | 3.399 | 3.418 | 2.502 | 4.452 | 5.522 | 7.277 | 9.657 | 7.866 | 2.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
PK Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIM CHRISTENSEN ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Per Kim Christensen | Management | 0 companies |