| Revenue | DKK -112K | +91% |
| EBITDA | DKK -242K | +24% |
| Net profit | DKK 288K | +134% |
| Total assets | DKK 16,3M | -1% |
| Equity | DKK 16,1M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.350 | -145 | -7 | -723 | -21 | -179 | -433 | -3 | -15 | -46 | -52 | -159 | -59 | -112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -130 | -130 | -130 | -130 | -130 |
| EBITDA | -3.280 | -190 | -59 | -740 | -38 | -196 | -451 | -22 | -15 | -176 | -182 | -289 | -317 | -242 |
| Depreciation & amort. | -0 | -0 | -0 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -0 | -0 |
| EBIT | -3.280 | -190 | -59 | -765 | -63 | -221 | -476 | -47 | -40 | -201 | -207 | -314 | -317 | -242 |
| Net financials | -204 | 2.910 | 5.435 | -2.354 | -931 | 419 | -633 | 1.022 | 1.080 | 639 | -706 | 1.484 | 467 | 626 |
| Profit before tax | -3.484 | 2.720 | 5.376 | -3.119 | -995 | 198 | -1.109 | 975 | 1.040 | 438 | -914 | 1.170 | 150 | 384 |
| Tax | -816 | 695 | 1.331 | -673 | -202 | 60 | -237 | 220 | 236 | 109 | -179 | -32 | 27 | 95 |
| Net profit | -2.668 | 2.025 | 4.045 | -2.446 | -793 | 138 | -872 | 755 | 804 | 329 | -734 | 1.201 | 123 | 288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.756 | 16.673 | 20.534 | 17.786 | 16.507 | 16.319 | 15.154 | 15.430 | 16.069 | 16.285 | 15.445 | 16.646 | 16.492 | 16.326 |
| Equity | — | 15.675 | 19.520 | 16.674 | 15.481 | 15.220 | 13.947 | 14.594 | 15.287 | 15.504 | 14.770 | 15.906 | 15.907 | 16.061 |
| Long-term debt | 1.901 | 1.826 | 1.760 | 1.710 | 1.659 | 1.609 | 1.558 | 1.351 | 636 | 602 | 551 | 535 | 0 | 0 |
| Short-term debt | 58 | 85 | 126 | 237 | 163 | 248 | 364 | 161 | 145 | 179 | 125 | 205 | 585 | 265 |
| Total debt | 1.959 | 1.911 | 1.014 | 1.112 | 1.822 | 1.857 | 1.922 | 1.512 | 781 | 781 | 676 | 740 | 585 | 265 |
| 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 |