| Revenue | DKK 69K | +8% |
| EBITDA | DKK -55K | +8% |
| Net profit | DKK 2,2M | -66% |
| Total assets | DKK 70,6M | +1% |
| Equity | DKK 70M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -19 | 64 | 69 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -48 | -142 | -124 | -124 |
| EBITDA | 2.169 | 4.015 | 2.014 | 1.350 | 8.225 | 11.686 | 3.525 | 1.373 | 6.296 | 2.883 | 24.188 | -161 | -60 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 |
| EBIT | 2.169 | 4.015 | 2.014 | 1.350 | 8.225 | 11.686 | 3.525 | 1.373 | 6.296 | 2.883 | 24.188 | -163 | -60 | -55 |
| Net financials | 255 | 1.555 | 1.986 | 959 | 7.833 | 12.386 | 3.702 | -747 | 5.775 | -1.388 | 22.945 | 1.603 | 7.545 | 2.997 |
| Profit before tax | 252 | 1.548 | 1.963 | 894 | 7.803 | 11.811 | 3.575 | -886 | 5.667 | -1.701 | 22.722 | 1.379 | 7.374 | 2.828 |
| Tax | 40 | 21 | -918 | -110 | -96 | 1 | -29 | -505 | -90 | -1.069 | 726 | 17 | 785 | 599 |
| Net profit | 211 | 1.528 | 2.881 | 1.005 | 7.898 | 11.811 | 3.604 | -381 | 5.758 | -632 | 21.996 | 1.362 | 6.589 | 2.229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.264 | 20.503 | 22.294 | 22.470 | 29.114 | 41.455 | 41.322 | 39.725 | 46.603 | 48.934 | 66.294 | 64.570 | 70.086 | 70.582 |
| Equity | 18.659 | 19.685 | 22.066 | 22.071 | 28.969 | 40.728 | 39.332 | 38.600 | 44.008 | 43.000 | 64.615 | 64.477 | 69.266 | 69.995 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.150 | 92 | 0 | 1.449 | 1.410 | 0 | 770 | 329 |
| Short-term debt | 605 | 817 | 228 | 399 | 145 | 727 | 840 | 1.033 | 2.595 | 135 | 269 | 93 | 51 | 258 |
| Total debt | 605 | 817 | 228 | 399 | 145 | 727 | 1.990 | 1.125 | 2.595 | 1.584 | 1.679 | 93 | 820 | 587 |
| 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 | 25.0% | 15.0% | 2018 | |
| Individual | 25.0% | 15.0% | 2018 | |
| Individual | 25.0% | 15.0% | 2018 | |
| Individual | 10.0% | 50.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |