| Revenue | DKK -506K | +14% |
| EBITDA | DKK -508K | -13% |
| Net profit | DKK 1,4M | +157% |
| Total assets | DKK 7,9M | +3% |
| Equity | DKK 7,5M | +22% |
| Employees | 0 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 204 | -531 | -531 | -445 | -506 |
| Staff expenses | -281 | -540 | -421 | -3 | -2 |
| EBITDA | -2.881 | -1.071 | -953 | -448 | -508 |
| Depreciation & amort. | -33 | -33 | -111 | -55 | -28 |
| EBIT | -2.914 | -1.104 | -1.064 | -503 | -536 |
| Net financials | -790 | -408 | 1.075 | -1.919 | 1.899 |
| Profit before tax | -3.704 | -1.512 | 12 | -2.422 | 1.362 |
| Tax | -690 | -11 | -11 | -28 | -0 |
| Net profit | -3.013 | -1.502 | 23 | -2.394 | 1.362 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 13.981 | 9.341 | 9.263 | 7.647 | 7.856 |
| Equity | 9.965 | 8.463 | 8.486 | 6.092 | 7.455 |
| Long-term debt | 274 | 238 | 200 | 129 | 0 |
| Short-term debt | 3.731 | 641 | 577 | 1.425 | 378 |
| Total debt | 4.005 | 878 | 777 | 1.555 | 378 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
KM Chief Executive Officer | Chief Executive Officer | 2003 – 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2022 | |
| Former (1) | ||
| Board of Directors | 2019 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2003 | |
| Individual | 50–66.65% | 50–66.65% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Karsten Kallesø | Board of Directors | 0 companies |
| Peter Møller Hansen | Board of Directors | 0 companies |