| Revenue | DKK -30K | -138% |
| EBITDA | DKK -30K | -138% |
| Net profit | DKK 1K | +100% |
| Total assets | DKK 2,8M | -1% |
| Equity | DKK 2,6M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | -31 | -36 | -131 | -23 | -24 | -2 | -19 | -18 | -13 | -14 | -40 | 79 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | 35 | -36 | -131 | 8 | -24 | 25 | -19 | -18 | -13 | -14 | -40 | 79 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | 35 | -36 | -131 | 8 | -24 | 25 | -19 | -18 | -13 | -14 | -40 | 79 | -30 |
| Net financials | 260 | 281 | 415 | 405 | 283 | 446 | -373 | 200 | 827 | 203 | 415 | -1.459 | -515 | 31 |
| Profit before tax | 232 | 317 | 380 | 274 | 290 | 422 | -349 | 180 | 809 | 190 | 401 | -1.499 | -436 | 1 |
| Tax | 21 | 33 | 48 | 4 | 15 | 19 | 13 | 6 | -70 | 52 | -3 | -10 | 4 | -0 |
| Net profit | 212 | 283 | 331 | 270 | 275 | 402 | -362 | 174 | 879 | 138 | 403 | -1.489 | -441 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.110 | 3.880 | 3.377 | 3.404 | 3.416 | 3.776 | 3.391 | 3.554 | 4.592 | 4.710 | 4.776 | 4.109 | 2.843 | 2.822 |
| Equity | 2.408 | 2.595 | 2.830 | 3.002 | 3.227 | 3.579 | 3.167 | 3.341 | 4.220 | 4.247 | 4.538 | 3.048 | 2.608 | 2.609 |
| Long-term debt | 0 | 34 | 85 | 80 | 79 | 82 | 76 | 52 | 260 | 33 | 0 | 186 | 0 | 0 |
| Short-term debt | 701 | 1.251 | 461 | 322 | 110 | 115 | 147 | 161 | 112 | 430 | 238 | 874 | 236 | 213 |
| Total debt | 701 | 1.284 | 547 | 402 | 189 | 196 | 223 | 213 | 372 | 463 | 238 | 1.061 | 236 | 213 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
CB Unofficial title | Unofficial title | 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 |
| Christian Bendik Elmer | Unofficial title | 0 companies |