| Revenue | DKK -27K | -42% |
| EBITDA | DKK -27K | +42% |
| Net profit | DKK 40K | +143% |
| Total assets | DKK 576K | -5% |
| Equity | DKK 556K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.395 | 2.125 | 1.664 | 1.186 | 408 | 304 | -62 | -72 | 18 | -98 | -61 | -55 | -47 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.395 | 2.125 | 1.664 | 1.186 | 408 | 304 | -62 | -72 | 18 | -98 | -61 | -55 | -47 | -27 |
| Depreciation & amort. | -146 | -175 | -250 | -296 | -296 | -147 | -112 | -46 | -31 | -58 | -58 | -2 | -0 | -0 |
| EBIT | 1.248 | 1.951 | 1.414 | 890 | 112 | 158 | -174 | -118 | -13 | -156 | -120 | -57 | -47 | -27 |
| Net financials | 549 | 134 | 228 | 477 | 58 | 42 | 465 | 253 | 1.197 | 393 | -1.300 | -163 | -47 | 67 |
| Profit before tax | 1.798 | 2.085 | 1.642 | 1.368 | 170 | 200 | 292 | 135 | 1.184 | 237 | -1.420 | -220 | -94 | 40 |
| Tax | 320 | 384 | 254 | 207 | 82 | 75 | -11 | -0 | 68 | 58 | -18 | -0 | -0 | -0 |
| Net profit | 1.478 | 1.701 | 1.388 | 1.160 | 88 | 125 | 302 | 135 | 1.116 | 179 | -1.401 | -220 | -94 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.483 | 3.834 | 4.070 | 4.144 | 3.727 | 3.432 | 3.170 | 2.849 | 3.806 | 3.029 | 1.327 | 758 | 603 | 576 |
| Equity | 1.675 | 2.876 | 3.264 | 4.024 | 3.612 | 3.337 | 3.089 | 2.825 | 3.691 | 2.660 | 1.259 | 738 | 583 | 556 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 808 | 933 | 806 | 106 | 115 | 95 | 80 | 25 | 110 | 351 | 68 | 20 | 20 | 20 |
| Total debt | 808 | 933 | 806 | 106 | 115 | 95 | 80 | 25 | 110 | 351 | 68 | 20 | 20 | 20 |
| 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% | 2022 | |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |