| Revenue | DKK -24K | -7% |
| EBITDA | DKK -24K | +7% |
| Net profit | DKK 335K | -47% |
| Total assets | DKK 10,2M | +0% |
| Equity | DKK 10M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -18 | -18 | -18 | -18 | -25 | -3.286 | -11 | 3 | -36 | -15 | -25 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | 435 | -18 | 76 | 1 | 144 | -3.286 | -11 | 3 | -36 | -15 | -25 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 435 | -18 | 76 | 1 | 144 | -3.286 | -11 | 3 | -36 | -15 | -25 | -23 |
| Net financials | 2.528 | -138 | 869 | 1.094 | 1.324 | 3.832 | 489 | 1.418 | -553 | 972 | 904 | 653 | 399 |
| Profit before tax | 2.510 | 298 | 851 | 1.170 | 1.325 | 3.976 | -2.798 | 1.407 | -551 | 936 | 889 | 628 | 376 |
| Tax | 420 | 227 | 205 | 325 | 281 | 394 | 51 | 11 | -3 | -18 | -12 | -6 | 41 |
| Net profit | 2.089 | 71 | 646 | 846 | 1.044 | 3.582 | -2.848 | 1.396 | -547 | 954 | 900 | 634 | 335 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.870 | 5.737 | 7.402 | 7.966 | 8.484 | 12.508 | 10.060 | 10.707 | 10.532 | 8.801 | 9.491 | 10.194 | 10.241 |
| Equity | 4.486 | 125 | -578 | -578 | 125 | 125 | 6.978 | 8.265 | 7.610 | 8.451 | 9.237 | 9.754 | 9.967 |
| Long-term debt | 0 | 1.821 | 1.893 | 2.369 | 2.448 | 1.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.384 | 917 | 1.205 | 449 | -58 | 1.211 | 3.082 | 2.442 | 2.922 | 350 | 253 | 441 | 274 |
| Total debt | 3.384 | 2.738 | 3.099 | 2.818 | 2.390 | 2.589 | 3.082 | 2.442 | 2.922 | 350 | 253 | 441 | 274 |
| 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 |