| Revenue | DKK -56K | -150% |
| EBITDA | DKK -56K | -150% |
| Net profit | DKK -120K | -642% |
| Total assets | DKK 2,3M | +4% |
| Equity | DKK -408K | -42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 92 | 7 | 81 | 84 | 102 | 119 | 129 | 132 | 66 | 112 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 53 | -43 | 161 | 38 | 80 | 88 | 99 | 104 | 66 | 112 | -56 |
| Depreciation & amort. | -0 | -0 | -0 | -19 | -19 | -19 | -19 | -19 | -19 | -19 | -19 |
| EBIT | 53 | -43 | 161 | 19 | 61 | 69 | 80 | 85 | 47 | 93 | -75 |
| Net financials | -62 | -53 | -40 | -55 | -22 | -22 | -35 | -66 | -84 | -110 | -146 |
| Profit before tax | -9 | -96 | 122 | -37 | 39 | 47 | 46 | 19 | -37 | -16 | -221 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -101 |
| Net profit | -9 | -96 | 122 | -37 | 39 | 47 | 46 | 19 | -37 | -16 | -120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.416 | 2.397 | 2.378 | 2.365 | 2.340 | 2.322 | 2.332 | 2.420 | 2.410 | 2.258 | 2.341 |
| Equity | -395 | -470 | -349 | -385 | -346 | -299 | -253 | -234 | -272 | -288 | -408 |
| Long-term debt | 2.397 | 2.397 | 2.299 | 2.745 | 2.674 | 2.611 | 2.580 | 2.646 | 2.483 | 2.324 | 2.530 |
| Short-term debt | 414 | 470 | 427 | 6 | 13 | 10 | 5 | 8 | 198 | 221 | 219 |
| Total debt | 2.811 | 2.867 | 2.727 | 2.750 | 2.687 | 2.621 | 2.586 | 2.655 | 2.681 | 2.545 | 2.750 |
| 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 | 0.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |