| Revenue | DKK -38K | -84% |
| EBITDA | DKK -38K | +84% |
| Net profit | DKK 330K | -90% |
| Total assets | DKK 16,9M | +3% |
| Equity | DKK 14,3M | -8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -17 | -15 | -17 | -17 | -16 | -17 | -17 | -23 | -21 | -20 | -21 | -230 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -17 | -15 | -17 | -17 | -16 | -17 | -17 | -23 | -21 | -20 | -21 | -230 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -17 | -15 | -17 | -17 | -16 | -17 | -17 | -23 | -21 | -20 | -21 | -230 | -38 |
| Net financials | 1.466 | 772 | 155 | 1.459 | 2.391 | 1.800 | 1.346 | 1.781 | 4.471 | 2.353 | 1.631 | 1.931 | 3.815 | 461 |
| Profit before tax | 715 | 363 | 41 | 691 | 2.374 | 1.784 | 1.329 | 1.764 | 4.448 | 2.333 | 1.610 | 1.909 | 3.585 | 423 |
| Tax | -0 | -0 | -14 | -14 | -5 | -4 | -4 | -8 | -11 | 16 | -37 | -50 | 143 | 94 |
| Net profit | 715 | 363 | 55 | 705 | 2.378 | 1.788 | 1.333 | 1.772 | 4.460 | 2.317 | 1.647 | 1.960 | 3.442 | 330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.296 | 3.278 | 5.105 | 5.357 | 5.386 | 5.335 | 6.329 | 9.353 | 11.400 | 12.766 | 13.553 | 13.537 | 16.334 | 16.874 |
| Equity | 3.082 | 3.074 | 3.033 | 3.438 | 4.916 | 5.004 | 5.636 | 6.659 | 10.368 | 11.685 | 12.332 | 13.292 | 15.534 | 14.264 |
| Long-term debt | 0 | 0 | 799 | 0 | 0 | 0 | 0 | 0 | 594 | 563 | 639 | 226 | 748 | 727 |
| Short-term debt | 214 | 204 | 1.273 | 1.919 | 470 | 331 | 693 | 2.695 | 438 | 518 | 582 | 19 | 53 | 1.884 |
| Total debt | 214 | 204 | 2.073 | 1.919 | 470 | 331 | 693 | 2.695 | 1.032 | 1.081 | 1.222 | 245 | 800 | 2.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |