| Revenue | DKK -351K | +134% |
| EBITDA | DKK -351K | -134% |
| Net profit | DKK -388K | -144% |
| Total assets | DKK 1,6M | -28% |
| Equity | DKK 1M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -138 | 542 | -150 | -351 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 48 | 16 | 42 | 352 | 320 | 318 | 101 | 14 | 231 | 93 | -138 | 542 | -150 | -351 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 | -41 | -41 | -41 |
| EBIT | 48 | 16 | 42 | 352 | 320 | 318 | 101 | 14 | 231 | 93 | -180 | 500 | -191 | -392 |
| Net financials | 78 | 45 | 84 | 397 | 359 | 433 | 159 | 166 | 348 | 214 | -502 | -334 | -207 | -450 |
| Profit before tax | 62 | 27 | 61 | 372 | 338 | 415 | 138 | 144 | 328 | 191 | -449 | -277 | -127 | -363 |
| Tax | -0 | -2 | -1 | -1 | -0 | 1 | -4 | 2 | 5 | 17 | -31 | -152 | 32 | 25 |
| Net profit | 63 | 29 | 62 | 373 | 339 | 414 | 142 | 142 | 324 | 174 | -418 | -125 | -159 | -388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.223 | 1.064 | 997 | 1.259 | 1.454 | 1.791 | 1.824 | 1.830 | 2.095 | 2.093 | 2.213 | 2.762 | 2.209 | 1.582 |
| Equity | 1.009 | 897 | 863 | 1.129 | 1.366 | 1.677 | 1.713 | 1.747 | 1.960 | 2.021 | 1.674 | 1.549 | 1.391 | 1.002 |
| Long-term debt | 0 | 0 | 7 | 80 | 65 | 47 | 60 | 18 | 96 | 50 | 387 | 363 | 339 | 314 |
| Short-term debt | 16 | 37 | 23 | 50 | 22 | 67 | 51 | 65 | 38 | 21 | 152 | 849 | 480 | 266 |
| Total debt | 16 | 37 | 30 | 130 | 88 | 114 | 111 | 83 | 134 | 71 | 539 | 1.212 | 818 | 580 |
| 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 |