| Revenue | DKK 488K | -1944% |
| EBITDA | DKK 344K | +1401% |
| Net profit | DKK 10,2M | +48274% |
| Total assets | DKK 12,9M | +234% |
| Equity | DKK 12,7M | +241% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -79 | 1.164 | 1.834 | -317 | -9 | — | — | 396 | 335 | -21 | -69 | -40 | -26 | 488 |
| Staff expenses | -0 | -1.354 | -1.895 | -623 | -0 | -0 | -0 | -0 | -60 | -0 | -0 | -0 | -0 | -144 |
| EBITDA | -79 | -190 | -61 | -939 | -9 | -44 | -61 | 396 | 275 | -21 | -69 | -40 | -26 | 344 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -79 | -190 | -61 | -939 | -9 | -44 | -61 | 396 | 275 | -21 | -69 | -40 | -26 | 344 |
| Net financials | 644 | 83 | 174 | 144 | 25 | -6 | -80 | 62 | -176 | 98 | -3 | -2 | -1 | 10.018 |
| Profit before tax | 565 | -107 | 113 | -795 | 16 | -50 | -141 | 457 | 99 | 78 | -72 | -42 | -27 | 10.361 |
| Tax | 141 | -22 | 30 | -4 | -14 | -6 | -1 | -70 | 22 | 19 | -16 | -9 | -6 | 133 |
| Net profit | 423 | -85 | 83 | -792 | 30 | -44 | -139 | 527 | 77 | 58 | -56 | -33 | -21 | 10.228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.191 | 3.990 | 3.714 | 1.755 | 1.686 | 1.626 | 1.274 | 1.772 | 1.787 | 4.127 | 3.946 | 3.874 | 3.871 | 12.946 |
| Equity | 3.779 | 3.294 | 2.515 | 1.622 | 1.549 | 1.505 | 1.166 | 1.585 | 1.512 | 4.071 | 3.901 | 3.751 | 3.729 | 12.723 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 |
| Short-term debt | 412 | 696 | 1.199 | 132 | 137 | 121 | 108 | 187 | 276 | 56 | 44 | 123 | 142 | 169 |
| Total debt | 412 | 696 | 1.199 | 132 | 137 | 121 | 108 | 187 | 276 | 56 | 44 | 123 | 142 | 223 |
| 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% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |