| Revenue | DKK 151K | -3% |
| EBITDA | DKK 151K | -3% |
| Net profit | DKK 1,6M | +57% |
| Total assets | DKK 11,9M | +5% |
| Equity | DKK 11,8M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | -6 | -8 | -12 | -13 | -9 | -9 | -7 | -7 | 154 | 156 | 155 | 151 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | -6 | -8 | -12 | -26 | -9 | -9 | -7 | -7 | 154 | 156 | 155 | 151 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -44 | -46 | -46 |
| EBIT | 6 | -6 | -8 | -12 | -26 | -9 | -9 | -7 | -7 | 110 | 112 | 110 | 105 |
| Net financials | 51 | 339 | 1.115 | 1.432 | 1.084 | 1.749 | 1.715 | 667 | 3.518 | 2.102 | -73 | 1.002 | 1.586 |
| Profit before tax | 59 | 333 | 1.107 | 1.406 | 1.058 | 1.740 | 1.706 | 660 | 3.511 | 2.212 | 39 | 1.111 | 1.690 |
| Tax | 0 | 2 | 3 | 1 | -4 | 1 | -11 | 17 | -2 | 62 | -40 | 78 | 64 |
| Net profit | 59 | 331 | 1.104 | 1.406 | 1.062 | 1.739 | 1.717 | 644 | 3.513 | 2.149 | 80 | 1.034 | 1.627 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.878 | 3.117 | 3.970 | 4.819 | 4.883 | 5.880 | 7.492 | 7.823 | 10.704 | 12.103 | 10.490 | 11.298 | 11.905 |
| Equity | 2.700 | 2.934 | 3.739 | 3.994 | 4.316 | 5.845 | 7.346 | 7.781 | 10.149 | 12.013 | 10.392 | 11.026 | 11.803 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -178 | 183 | 231 | 824 | 566 | 35 | 146 | 41 | 555 | 87 | 90 | 259 | 83 |
| Total debt | -178 | 183 | 231 | 824 | 566 | 35 | 146 | 41 | 555 | 87 | 90 | 259 | 83 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
KV | Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Klaus Viborg Pedersen | Audit | 0 companies |