| Revenue | DKK 33K | -774% |
| EBITDA | DKK 33K | +774% |
| Net profit | DKK -425K | +8% |
| Total assets | DKK 10,9M | -6% |
| Equity | DKK 10,8M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 88 | 92 | 94 | 116 | 105 | 116 | 110 | 106 | 105 | 135 | 71 | -5 | 33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | 88 | 92 | 94 | 116 | 105 | 116 | 110 | 106 | 105 | 135 | 71 | -5 | 33 |
| Depreciation & amort. | -0 | -40 | -40 | -40 | -44 | -44 | -44 | -44 | -44 | -104 | -104 | -104 | -104 | -104 |
| EBIT | 39 | 48 | 52 | 54 | 72 | 61 | 72 | 66 | 62 | 1 | 31 | -33 | -109 | -71 |
| Net financials | 172 | 1.989 | 452 | 991 | 393 | 1.150 | 426 | 572 | 2.106 | 2.057 | 548 | -66 | -351 | -328 |
| Profit before tax | 211 | 2.038 | 505 | 1.045 | 457 | 1.164 | 498 | 638 | 2.168 | 2.058 | 580 | -99 | -460 | -399 |
| Tax | 3 | 8 | 8 | 13 | 12 | 21 | 22 | 15 | 29 | -0 | 6 | -8 | -0 | 26 |
| Net profit | 208 | 2.030 | 497 | 1.032 | 446 | 1.143 | 476 | 623 | 2.139 | 2.058 | 573 | -92 | -460 | -425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.997 | 4.630 | 5.024 | 5.726 | 6.491 | 7.412 | 7.316 | 7.840 | 9.895 | 12.233 | 12.288 | 12.126 | 11.585 | 10.900 |
| Equity | 2.028 | 4.058 | 4.506 | 5.487 | 5.832 | 6.872 | 7.242 | 7.757 | 9.785 | 11.730 | 12.189 | 11.980 | 11.398 | 10.838 |
| Long-term debt | 449 | 449 | 27 | 28 | 415 | 291 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 |
| Short-term debt | 403 | 7 | 385 | 118 | 166 | 181 | 17 | 36 | 56 | 458 | 64 | 106 | 162 | 11 |
| Total debt | 851 | 456 | 412 | 146 | 582 | 473 | 17 | 36 | 56 | 458 | 64 | 121 | 162 | 11 |
| 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% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |