| Revenue | DKK -284K | +8% |
| EBITDA | DKK -284K | -8% |
| Net profit | DKK 391K | -73% |
| Total assets | DKK 25,9M | -2% |
| Equity | DKK 25,8M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -6 | -6 | -9 | -7 | -7 | -8 | -126 | -257 | -262 | -284 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.149 | -6 | -6 | -3 | -6 | -6 | -9 | -7 | -7 | -8 | -126 | -257 | -262 | -284 |
| Depreciation & amort. | -577 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 572 | -6 | -6 | -3 | -6 | -6 | -9 | -7 | -7 | -8 | -126 | -257 | -262 | -284 |
| Net financials | 795 | 642 | 1.995 | 1.031 | 2.276 | 2.835 | 2.095 | 2.124 | 1.986 | 3.385 | 3.364 | 3.328 | 2.040 | 734 |
| Profit before tax | 1.367 | 635 | 1.990 | 1.028 | 2.380 | 2.829 | 2.104 | 2.117 | 1.979 | 3.377 | 3.238 | 3.071 | 1.778 | 450 |
| Tax | 10 | 50 | 35 | 1 | 55 | 15 | 9 | -4 | -6 | 57 | -156 | 56 | 337 | 60 |
| Net profit | 1.357 | 585 | 1.954 | 1.027 | 2.325 | 2.814 | 2.095 | 2.121 | 1.985 | 3.320 | 3.395 | 3.015 | 1.441 | 391 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.617 | 12.361 | 13.129 | 13.655 | 17.061 | 19.710 | 20.474 | 20.730 | 22.148 | 24.827 | 25.807 | 25.903 | 26.431 | 25.938 |
| Equity | 11.612 | 11.669 | 13.123 | 13.650 | 15.375 | 17.590 | 18.647 | 19.868 | 21.241 | 23.484 | 25.801 | 25.816 | 26.257 | 25.820 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 692 | 6 | 6 | 1.686 | 2.120 | 1.826 | 861 | 907 | 1.343 | 6 | 87 | 174 | 117 |
| Total debt | 5 | 692 | 6 | 6 | 1.686 | 2.120 | 1.826 | 861 | 907 | 1.343 | 6 | 87 | 174 | 117 |
| 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 |