| Revenue | DKK 1,8M | +525% |
| EBITDA | DKK 1,4M | +2089% |
| Net profit | DKK 3M | +174% |
| Total assets | DKK 45,7M | +4% |
| Equity | DKK 45,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 28 | -94 | 53 | 334 | 21.570 | 25.497 | 292 | 403 | 468 | 499 | -105 | 286 | 1.786 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -16.022 | -26.571 | -66 | -323 | -385 | -303 | -304 | -355 | -411 |
| EBITDA | -59 | 28 | -94 | 53 | 334 | 5.548 | -1.074 | 226 | 80 | 82 | 196 | -409 | -69 | 1.374 |
| Depreciation & amort. | 4 | -10 | -404 | -59 | -24 | -150 | -474 | -24 | -24 | -24 | -24 | -24 | -24 | -5 |
| EBIT | -63 | 18 | -498 | -5 | 310 | 5.398 | -1.548 | 202 | 57 | 59 | 172 | -433 | -93 | 1.369 |
| Net financials | 811 | 2.342 | 1.703 | 2.075 | 638 | 2.109 | -937 | 3.004 | 1.439 | 2.672 | -2.142 | 26.295 | 1.758 | 2.075 |
| Profit before tax | 748 | 2.359 | 1.204 | 2.070 | 948 | 7.506 | -2.486 | 3.206 | 1.496 | 2.731 | -1.969 | 25.863 | 1.665 | 3.444 |
| Tax | 195 | 590 | 406 | 502 | 202 | 667 | -605 | 724 | 331 | 617 | -877 | 231 | 567 | 436 |
| Net profit | 553 | 1.769 | 799 | 1.568 | 746 | 6.839 | -1.881 | 2.482 | 1.165 | 2.114 | -1.093 | 25.632 | 1.099 | 3.008 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.948 | 38.410 | 36.936 | 40.307 | 40.948 | 64.483 | 65.175 | 34.040 | 35.352 | 34.799 | 33.598 | 57.745 | 44.061 | 45.735 |
| Equity | 30.639 | 32.309 | 33.008 | 34.476 | 35.122 | 41.246 | 39.306 | 28.005 | 29.169 | 28.283 | 27.190 | 52.691 | 43.790 | 45.298 |
| Long-term debt | 2.772 | 2.820 | 2.772 | 5.515 | 5.444 | 5.442 | 7.321 | 5.123 | 5.028 | 4.933 | 4.847 | 4.786 | 155 | 0 |
| Short-term debt | 3.536 | 3.281 | 1.156 | 317 | 383 | 16.748 | 17.337 | 913 | 1.154 | 1.583 | 1.560 | 268 | 116 | 437 |
| Total debt | 6.308 | 6.101 | 3.928 | 5.831 | 5.827 | 22.189 | 24.658 | 6.036 | 6.183 | 6.516 | 6.408 | 5.054 | 271 | 437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 0.0% | 2023 | |
| Individual | 20.0% | 100.0% | 2023 | |
RKN Holding 3 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |