| Revenue | DKK 2,1M | +1% |
| EBITDA | DKK 1,8M | +1% |
| Net profit | DKK 6,4M | +44% |
| Total assets | DKK 115,5M | +6% |
| Equity | DKK 107,7M | +5% |
| Employees | 1 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 35 | -25 | -19 | -13 | — | — | -107 | 114 | 209 | 262 | 293 | 2.045 | 2.056 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -242 | -246 | -245 | -244 | -244 |
| EBITDA | — | — | — | — | — | — | — | — | — | 35 | -25 | -55 | -13 | -43 | 10.735 | -107 | 114 | -33 | 176 | 8 | 1.800 | 1.812 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -150 | -286 | -286 | 80 | -198 | -714 | -713 |
| EBIT | — | — | — | — | — | — | — | — | — | 34 | -25 | -55 | -13 | -43 | 10.735 | -257 | -172 | -319 | 96 | -190 | 1.086 | 1.100 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -334 | 3.058 | 4.019 | 26.225 | 7.271 | 10.780 | 9.931 | 12.691 | 20.728 | 17.193 | 3.975 | 3.871 | 5.423 |
| Profit before tax | — | — | — | — | — | — | — | — | — | -300 | 3.034 | 3.965 | 26.213 | 7.227 | 10.732 | 9.674 | 12.519 | 20.409 | 17.288 | 3.785 | 4.957 | 6.523 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | -57 | -32 | -8 | -0 | -0 | -0 | -0 | -0 | -0 | 53 | 533 | 164 |
| Net profit | — | — | — | — | — | — | — | — | — | -266 | 3.091 | 3.996 | 26.220 | 7.227 | 10.732 | 9.674 | 12.519 | 20.409 | 17.288 | 3.732 | 4.424 | 6.359 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.278 | 12.708 | 14.838 | 62.524 | 38.227 | 47.888 | 62.374 | 68.771 | 87.692 | 99.500 | 102.374 | 108.717 | 115.501 |
| Equity | — | — | — | — | — | — | — | — | — | 4.026 | 7.117 | 11.015 | 34.785 | 38.209 | 47.873 | 56.779 | 68.653 | 87.391 | 99.008 | 101.868 | 102.276 | 107.700 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.211 | 5.532 | 3.766 | 1.718 | 0 | 0 | 0 | 0 | 0 | 304 | 63 | 283 | 228 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 59 | 57 | 26.020 | 18 | 15 | 5.595 | 118 | 301 | 188 | 443 | 5.938 | 7.517 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.252 | 5.591 | 3.823 | 27.738 | 18 | 15 | 5.595 | 118 | 301 | 492 | 506 | 6.221 | 7.745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Audit | 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 |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |