| Revenue | DKK -236K | +179% |
| EBITDA | DKK -236K | -179% |
| Net profit | DKK -409K | -45% |
| Total assets | DKK 3,5M | -27% |
| Equity | DKK -1,1M | -57% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.050 | 1.990 | 624 | 1.362 | 1.485 | 1.404 | -39 | 78 | 36 | 72 | -10 | -85 | -236 |
| Staff expenses | -300 | -358 | -283 | -249 | -127 | -372 | -456 | -257 | -0 | -9 | -0 | -0 | -0 |
| EBITDA | 142 | -88 | 92 | -33 | 122 | 122 | -505 | -179 | 36 | 63 | -10 | -85 | -236 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 142 | -88 | 92 | -33 | 122 | 122 | -505 | -179 | 36 | 63 | -10 | -85 | -236 |
| Net financials | -54 | -81 | -84 | 71 | -157 | -6 | -4 | 70 | 47 | -12 | -130 | -198 | -173 |
| Profit before tax | 88 | -168 | 8 | 38 | -27 | 116 | -509 | -109 | 83 | 51 | -140 | -283 | -409 |
| Tax | 24 | 75 | 22 | 19 | 4 | 38 | -0 | 77 | 3 | -0 | -0 | -0 | -0 |
| Net profit | 64 | -243 | -14 | 19 | -31 | 78 | -509 | -185 | 80 | 51 | -140 | -283 | -409 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.373 | 4.110 | 4.937 | 3.869 | 4.007 | 4.391 | 4.120 | 4.059 | 4.941 | 5.345 | 4.875 | 3.535 |
| Equity | — | 214 | 200 | 220 | 189 | 267 | -242 | -428 | -349 | -298 | -438 | -721 | -1.129 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 3.160 | 3.910 | 4.717 | 3.680 | 3.740 | 4.633 | 4.548 | 4.408 | 5.239 | 5.783 | 5.595 | 4.664 |
| Total debt | 0 | 3.160 | 3.910 | 4.717 | 3.680 | 3.740 | 4.633 | 4.548 | 4.408 | 5.239 | 5.783 | 5.595 | 4.664 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2004 | — | — |
| Audit | 2004 | — | — | |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEMOR HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Vemor | Management | 0 companies |
| ApS REVISIONSKONTORET CENTRUMGADEN 4 | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |