| Revenue | DKK -55K | +114% |
| EBITDA | DKK -55K | -114% |
| Net profit | DKK 12,8M | -25% |
| Total assets | DKK 224,1M | +5% |
| Equity | DKK 196,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 0 | 0 | -8 | -11 | -6 | -9 | -15 | -12 | -33 | -29 | -26 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 0 | 0 | -8 | -11 | -6 | -9 | -15 | -12 | -33 | -29 | -26 | -55 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 0 | 0 | -8 | -11 | -6 | -9 | -15 | -12 | -33 | -29 | -26 | -55 |
| Net financials | 162 | 1.139 | 10.071 | 12.657 | 14.021 | 12.491 | 15.418 | 7.660 | 24.951 | 51.303 | 12.434 | 17.211 | 12.909 |
| Profit before tax | 154 | 1.139 | 10.071 | 12.649 | 14.010 | 12.485 | 15.408 | 7.645 | 24.939 | 51.271 | 12.404 | 17.185 | 12.854 |
| Tax | -20 | -135 | -76 | -234 | -1.124 | -1.058 | -756 | 516 | 63 | 191 | 190 | 191 | 39 |
| Net profit | 174 | 1.274 | 10.148 | 12.883 | 15.134 | 13.542 | 16.164 | 7.129 | 24.875 | 51.080 | 12.214 | 16.994 | 12.814 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.649 | 12.097 | 21.734 | 34.742 | 57.936 | 76.465 | 83.276 | 86.501 | 122.560 | 206.823 | 197.150 | 213.989 | 224.065 |
| Equity | 2.061 | 3.335 | 13.483 | 26.449 | 41.582 | 55.125 | 71.289 | 78.418 | 103.293 | 154.373 | 166.587 | 183.464 | 196.156 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.588 | 8.762 | 8.251 | 8.293 | 16.354 | 21.340 | 11.987 | 8.084 | 19.267 | 52.450 | 30.563 | 30.525 | 27.909 |
| Total debt | 8.588 | 8.762 | 8.251 | 8.293 | 16.354 | 21.340 | 11.987 | 8.084 | 19.267 | 52.450 | 30.563 | 30.525 | 27.909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |