| Revenue | DKK 176K | -112% |
| EBITDA | DKK 176K | +112% |
| Net profit | DKK -4M | +54% |
| Total assets | DKK 10,1M | -60% |
| Equity | DKK 8,7M | -31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 464 | 14 | 282 | 113 | 229 | -811 | 243 | 320 | -654 | 1.067 | -671 | -1.420 | 176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | 464 | 14 | 282 | 113 | 229 | -811 | 243 | 320 | -654 | 1.067 | -671 | -1.420 | 176 |
| Depreciation & amort. | 70 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -69 | 434 | 14 | 282 | 113 | 229 | -811 | 243 | 320 | -654 | 1.067 | -671 | -1.420 | 176 |
| Net financials | -45 | -0 | 0 | 0 | 0 | 2.833 | 1.377 | -65 | -258 | 8.869 | 4.291 | -5.149 | -7.381 | -4.012 |
| Profit before tax | -114 | 433 | 14 | 282 | 113 | 3.062 | 566 | 179 | 61 | 8.215 | 5.358 | -5.820 | -8.802 | -3.835 |
| Tax | 12 | -0 | -0 | -0 | -0 | -0 | -0 | 16 | 8 | 31 | 3 | 4 | -151 | 157 |
| Net profit | -126 | 434 | 14 | 282 | 113 | 3.062 | 566 | 162 | 54 | 8.184 | 5.356 | -5.824 | -8.651 | -3.993 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 117 | 704 | 720 | 1.034 | 1.879 | 6.527 | 10.137 | 21.273 | 21.015 | 30.881 | 35.797 | 35.429 | 25.367 | 10.086 |
| Equity | -1.300 | -866 | -852 | -570 | -457 | 2.605 | 1.184 | 12.776 | 12.829 | 21.016 | 27.203 | 21.379 | 12.728 | 8.735 |
| Long-term debt | 500 | 500 | 500 | 500 | 500 | 500 | 0 | 16 | 8 | 31 | 14 | 0 | 0 | 0 |
| Short-term debt | 917 | 1.070 | 1.072 | 1.104 | 1.836 | 3.422 | 8.953 | 8.481 | 8.178 | 9.834 | 8.580 | 14.050 | 12.639 | 1.351 |
| Total debt | 1.417 | 1.570 | 1.572 | 1.604 | 2.336 | 3.922 | 8.953 | 8.497 | 8.185 | 9.865 | 8.594 | 14.050 | 12.639 | 1.351 |
| 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 |