| Revenue | DKK 175K | +58% |
| EBITDA | DKK 175K | +58% |
| Net profit | DKK 130K | +25% |
| Total assets | DKK 277K | -18% |
| Equity | DKK 220K | +144% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 207 | -18 | -264 | -30 | 113 | -181 | 30 | -87 | -77 | -81 | 339 | -6 | 111 | 175 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 207 | -18 | -134 | -30 | 113 | -181 | 30 | -87 | -77 | -81 | 339 | -6 | 111 | 175 |
| Depreciation & amort. | -11 | -8 | 65 | -18 | -0 | -0 | -37 | -37 | -37 | -37 | -37 | -0 | -4 | -36 |
| EBIT | 196 | -26 | -199 | -48 | 113 | -181 | -7 | -123 | -114 | -118 | 303 | -6 | 107 | 139 |
| Net financials | -32 | -28 | -32 | -32 | -2 | -0 | -1 | -6 | -2 | -0 | -15 | -13 | -4 | -9 |
| Profit before tax | 164 | -54 | -231 | -80 | 111 | -181 | -8 | -129 | -116 | -118 | 287 | -19 | 104 | 130 |
| Tax | 41 | -13 | 31 | -0 | 5 | 20 | -2 | -3 | -4 | -5 | -0 | -0 | -0 | -0 |
| Net profit | 123 | -41 | -262 | -80 | 106 | -201 | -7 | -126 | -112 | -113 | 287 | -19 | 104 | 130 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.554 | 1.322 | 1.053 | 973 | 614 | 295 | 345 | 182 | 90 | 59 | 360 | 324 | 339 | 277 |
| Equity | 748 | 611 | 251 | 171 | 276 | 75 | 69 | -57 | -169 | -282 | 5 | -13 | 90 | 220 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 806 | 712 | 802 | 802 | 333 | 205 | 263 | 230 | 254 | 341 | 354 | 338 | 249 | 57 |
| Total debt | 806 | 712 | 802 | 802 | 333 | 205 | 263 | 230 | 254 | 341 | 354 | 338 | 249 | 57 |
| 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 |