| Revenue | DKK -150K | +115% |
| EBITDA | DKK -153K | -120% |
| Net profit | DKK 7,5M | +59% |
| Total assets | DKK 27,2M | +40% |
| Equity | DKK 26,5M | +40% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -6 | -7 | -13 | 569 | -59 | 2.601 | 1.162 | 627 | 638 | -52 | -70 | -150 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -0 | -250 | -0 | -0 | -0 |
| EBITDA | 0 | -6 | -7 | -13 | 569 | -59 | 2.601 | 912 | 427 | 388 | -52 | -70 | -153 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -6 | -7 | -13 | 569 | -59 | 2.601 | 912 | 427 | 388 | -52 | -70 | -153 |
| Net financials | 1.292 | 156 | -3.695 | 3.625 | 1.625 | -105 | -319 | 468 | 6 | 1.518 | 5.408 | 5.148 | 7.994 |
| Profit before tax | 1.292 | 150 | -3.702 | 3.612 | 2.194 | -164 | 2.281 | 1.380 | 433 | 1.906 | 5.356 | 5.078 | 7.844 |
| Tax | -42 | -54 | -42 | 134 | 142 | -328 | 546 | 254 | 164 | 313 | -251 | 338 | 309 |
| Net profit | 1.335 | 203 | -3.660 | 3.478 | 2.052 | 164 | 1.735 | 1.125 | 269 | 1.593 | 5.608 | 4.740 | 7.531 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.391 | 9.385 | 3.245 | 5.273 | 8.768 | 7.295 | 6.626 | 7.707 | 7.357 | 9.089 | 14.558 | 19.514 | 27.243 |
| Equity | 1.893 | 2.096 | -1.564 | 1.914 | 3.966 | 4.130 | 5.865 | 6.991 | 7.010 | 8.602 | 14.210 | 18.950 | 26.481 |
| Long-term debt | 2.988 | 3.202 | 2.999 | 2.900 | 2.900 | 2.900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 511 | 214 | 118 | 5 | 1.626 | 265 | 761 | 716 | 347 | 487 | 349 | 564 | 761 |
| Total debt | 3.498 | 3.416 | 3.117 | 2.905 | 4.526 | 3.165 | 761 | 716 | 347 | 487 | 349 | 564 | 761 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |