| Revenue | — | — |
| EBITDA | DKK 1,9M | -25% |
| Net profit | DKK 2M | -27% |
| Total assets | DKK 22,8M | +1% |
| Equity | DKK 22,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 264 | 1.468 | 907 | 1.607 | 4.497 | 2.721 | 2.471 | 2.804 | 2.701 | 2.589 | 1.396 | 4.028 | 2.483 | 1.856 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 264 | 1.468 | 907 | 1.607 | 4.497 | 2.721 | 2.471 | 2.804 | 2.701 | 2.589 | 1.396 | 4.028 | 2.483 | 1.856 |
| Net financials | 73 | 1.346 | 852 | 1.598 | 4.515 | 2.778 | 2.531 | 2.875 | 2.770 | 2.711 | 1.156 | 4.034 | 2.814 | 2.017 |
| Profit before tax | 64 | 1.333 | 839 | 1.588 | 4.504 | 2.765 | 2.513 | 2.857 | 2.753 | 2.699 | 1.144 | 4.036 | 2.728 | 2.004 |
| Tax | -52 | -35 | -16 | -5 | -1 | 8 | 7 | 8 | 9 | 22 | -58 | -0 | 37 | 28 |
| Net profit | 116 | 1.368 | 855 | 1.592 | 4.505 | 2.757 | 2.505 | 2.849 | 2.744 | 2.677 | 1.202 | 4.036 | 2.691 | 1.976 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.485 | 7.022 | 7.387 | 7.876 | 12.532 | 10.832 | 10.652 | 12.422 | 15.266 | 17.917 | 18.440 | 23.167 | 22.487 | 22.780 |
| Equity | 3.145 | 4.465 | 5.271 | 6.907 | 11.363 | 10.120 | 10.125 | 11.974 | 14.610 | 17.177 | 18.265 | 22.187 | 21.878 | 22.458 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 967 | 597 | 309 |
| Short-term debt | 3.340 | 2.558 | 2.115 | 968 | 1.170 | 712 | 526 | 447 | 656 | 740 | 175 | 13 | 13 | 13 |
| Total debt | 3.340 | 2.558 | 2.115 | 968 | 1.170 | 712 | 526 | 447 | 656 | 740 | 175 | 980 | 609 | 322 |
| 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 |