| Revenue | DKK -57K | +26% |
| EBITDA | DKK -345K | -667% |
| Net profit | DKK -310K | -689% |
| Total assets | DKK 2,8M | -16% |
| Equity | DKK 2,7M | -18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -89 | -66 | -45 | -57 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.745 | -223 | 392 | 602 | 242 | 698 | 114 | 982 | -20 | -132 | -89 | -66 | -45 | -345 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.745 | -223 | 392 | 602 | 242 | 698 | 114 | 982 | -20 | -132 | -89 | -66 | -45 | -345 |
| Net financials | 1.764 | -129 | -141 | 962 | 278 | 1.515 | 2.156 | -175 | -579 | 36 | 149 | -9 | 98 | 35 |
| Profit before tax | 1.755 | -140 | -152 | 672 | 252 | 791 | 2.015 | -293 | -1.736 | -121 | 60 | -75 | 53 | -310 |
| Tax | -46 | 19 | 46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.801 | -159 | -198 | 672 | 252 | 791 | 2.015 | -293 | -1.736 | -121 | 60 | -75 | 53 | -310 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.291 | 3.407 | 2.867 | 4.232 | 4.408 | 4.621 | 10.089 | 9.392 | 6.235 | 4.935 | 4.395 | 3.514 | 3.340 | 2.814 |
| Equity | 3.129 | 2.874 | 2.579 | 3.153 | 3.205 | 3.996 | 9.434 | 9.141 | 5.605 | 4.884 | 4.345 | 3.469 | 3.322 | 2.712 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 162 | 533 | 288 | 1.079 | 1.203 | 625 | 655 | 251 | 629 | 50 | 50 | 45 | 18 | 102 |
| Total debt | 162 | 533 | 288 | 1.079 | 1.203 | 625 | 655 | 251 | 629 | 50 | 50 | 45 | 18 | 102 |
| 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 |