| Revenue | DKK -12K | -81% |
| EBITDA | DKK -12K | +81% |
| Net profit | DKK -266K | -16% |
| Total assets | DKK 8,8M | -9% |
| Equity | DKK 88K | -75% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 595 | 571 | 501 | 368 | 180 | -120 | -48 | -166 | 3.157 | -225 | 4 | -64 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 595 | 571 | 501 | 1.123 | 180 | -120 | -48 | -166 | 3.157 | -225 | 4 | -64 | -12 |
| Depreciation & amort. | -293 | -312 | -337 | 378 | -108 | -108 | -83 | -58 | -43 | -82 | -130 | -236 | -348 |
| EBIT | 303 | 259 | 164 | 746 | 72 | -228 | -131 | -224 | 3.113 | -307 | -126 | -300 | -360 |
| Net financials | -328 | -73 | -134 | -84 | -1 | -6 | -1 | -0 | -18 | -10 | -10 | 5 | 22 |
| Profit before tax | -26 | 186 | 30 | 661 | 71 | -234 | -131 | -224 | 3.096 | -317 | -136 | -295 | -338 |
| Tax | 1 | -148 | -97 | 179 | 23 | -48 | 7 | -145 | 715 | -70 | -30 | -65 | -71 |
| Net profit | -27 | 334 | 127 | 482 | 49 | -186 | -138 | -79 | 2.380 | -247 | -106 | -230 | -266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.916 | 14.678 | 14.339 | 7.769 | 7.129 | 6.929 | 6.775 | 6.678 | 3.089 | 4.073 | 7.594 | 9.766 | 8.844 |
| Equity | 3.928 | 4.262 | 4.389 | 4.871 | 4.920 | 4.734 | 4.596 | 4.517 | 1.937 | 690 | 584 | 354 | 88 |
| Long-term debt | 7.460 | 7.073 | 6.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.396 | 3.215 | 2.937 | 2.597 | 1.863 | 1.805 | 1.745 | 1.785 | 1.152 | 3.233 | 7.000 | 9.394 | 8.727 |
| Total debt | 10.856 | 10.288 | 9.835 | 2.597 | 1.863 | 1.805 | 1.745 | 1.785 | 1.152 | 3.233 | 7.000 | 9.394 | 8.727 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JK Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEXTSYSTEM HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Jan Kaspersen | Management | 0 companies |