| Revenue | DKK 76K | -67% |
| EBITDA | DKK -99K | +64% |
| Net profit | DKK -80K | +63% |
| Total assets | DKK 98K | -25% |
| Equity | DKK -18K | -129% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | 391 | 448 | 650 | 695 | 664 | 727 | 673 | 606 | 754 | 826 | 1.066 | 228 | 76 |
| Staff expenses | -280 | -313 | -592 | -588 | -550 | -637 | -633 | -755 | -560 | -612 | -704 | -880 | -504 | -175 |
| EBITDA | -59 | 79 | -145 | 62 | 145 | 27 | 94 | -82 | 46 | 141 | 121 | 186 | -276 | -99 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -59 | 79 | -145 | 62 | 145 | 27 | 94 | -82 | 46 | 141 | 121 | 186 | -276 | -99 |
| Net financials | -3 | -5 | 0 | 0 | -2 | -2 | -0 | 2 | -1 | -1 | -5 | -4 | -2 | -4 |
| Profit before tax | -62 | 74 | -144 | 63 | 143 | 25 | 94 | -80 | 46 | 141 | 117 | 182 | -278 | -103 |
| Tax | -14 | 21 | -35 | 15 | 37 | 7 | 23 | -16 | 13 | 33 | 23 | 43 | -60 | -23 |
| Net profit | -48 | 53 | -109 | 47 | 106 | 18 | 71 | -64 | 33 | 108 | 93 | 139 | -218 | -80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 456 | 450 | 255 | 244 | 384 | 303 | 344 | 147 | 217 | 254 | 274 | 386 | 130 | 98 |
| Equity | 173 | 178 | 69 | 116 | 222 | 189 | 208 | 91 | 83 | 161 | 198 | 280 | 62 | -18 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 272 | 186 | 128 | 163 | 114 | 136 | 56 | 134 | 93 | 77 | 106 | 68 | 116 |
| Total debt | 283 | 272 | 186 | 128 | 163 | 114 | 136 | 56 | 134 | 93 | 77 | 106 | 68 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
AR | Audit | 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 |
| Alex Roald Ankjær-Jensen | Audit | 0 companies |