| Revenue | DKK -355K | +36% |
| EBITDA | DKK -525K | +3% |
| Net profit | DKK 98K | -88% |
| Total assets | DKK 11M | -5% |
| Equity | DKK 10,9M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -75 | — | — | -72 | -118 | -134 | -141 | -153 | -186 | -127 | -192 | -271 | -260 | -355 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -53 | -0 | -0 | -0 | -11 | -181 | -170 |
| EBITDA | -55 | 0 | 0 | -72 | -118 | -134 | -176 | -206 | -186 | -127 | -192 | -282 | -541 | -525 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -9 | -10 | -12 | -12 | -9 | -2 | -2 | -2 | -5 | -5 |
| EBIT | -55 | 0 | 0 | -74 | -128 | -144 | -187 | -217 | -194 | -129 | -194 | -284 | -546 | -530 |
| Net financials | -293 | 0 | 0 | 613 | 795 | 688 | 1.136 | 897 | 1.791 | 1.234 | 4.960 | 3.745 | 1.644 | 655 |
| Profit before tax | -326 | 0 | 0 | 539 | 667 | 543 | 949 | 680 | 1.596 | 1.106 | 4.767 | 3.460 | 1.098 | 124 |
| Tax | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -39 | -43 | -0 | -63 | -38 | 265 | 27 |
| Net profit | -318 | 0 | 0 | 539 | 667 | 543 | 949 | 718 | 1.639 | 1.106 | 4.830 | 3.498 | 834 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 794 | 0 | 0 | 1.416 | 1.946 | 2.792 | 2.586 | 3.308 | 4.336 | 5.096 | 9.385 | 11.132 | 11.607 | 11.028 |
| Equity | 467 | 0 | 0 | 1.346 | 1.912 | 2.352 | 2.251 | 2.489 | 3.678 | 4.483 | 9.013 | 11.112 | 11.445 | 10.943 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 300 | 200 | 525 | 325 | 315 | 105 | 0 | 0 | 0 |
| Short-term debt | -327 | 0 | 0 | 70 | 34 | 140 | 136 | 294 | 333 | 298 | 266 | 20 | 161 | 85 |
| Total debt | -327 | 0 | 0 | 70 | 34 | 440 | 336 | 819 | 658 | 613 | 371 | 20 | 161 | 85 |
| 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 | 66.7% | 66.7% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |