| Revenue | DKK -10K | -21% |
| EBITDA | DKK -10K | +21% |
| Net profit | DKK 22K | -74% |
| Total assets | DKK 393K | +6% |
| Equity | DKK 376K | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.756 | — | — | -8 | -9 | -9 | -9 | -9 | -9 | -9 | -12 | -15 | -12 | -10 |
| Staff expenses | -902 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -76 | 0 | 0 | -8 | -9 | -9 | -9 | -9 | -9 | -9 | -12 | -15 | -12 | -10 |
| Depreciation & amort. | -389 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -465 | 0 | 0 | -8 | -9 | -9 | -9 | -9 | -9 | -9 | -12 | -15 | -12 | -10 |
| Net financials | -142 | 0 | 0 | 0 | 198 | 199 | 97 | -2 | -1 | -2 | -4 | -6 | 93 | 26 |
| Profit before tax | -331 | 0 | 0 | -8 | 189 | 190 | 88 | -11 | -11 | -11 | -17 | -22 | 81 | 17 |
| Tax | -67 | -0 | -0 | -0 | -2 | -2 | -2 | -8 | -2 | -0 | 5 | -11 | -2 | -5 |
| Net profit | -258 | 0 | 0 | -8 | 191 | 192 | 90 | -2 | -9 | -11 | -22 | -11 | 83 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.693 | 0 | 0 | 216 | 529 | 651 | 659 | 402 | 368 | 357 | 297 | 289 | 372 | 393 |
| Equity | 269 | 0 | 0 | 208 | 399 | 492 | 477 | 367 | 358 | 347 | 282 | 271 | 354 | 376 |
| Long-term debt | -1.780 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.645 | 0 | 0 | 8 | 130 | 159 | 182 | 36 | 10 | 10 | 15 | 18 | 18 | 18 |
| Total debt | -3.424 | 0 | 0 | 8 | 130 | 159 | 182 | 36 | 10 | 10 | 15 | 18 | 18 | 18 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
BP | Audit | 2012 | — | — |
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 |
| Bjørn Preben Pedersen | Audit | 0 companies |