| Revenue | DKK -269K | +189% |
| EBITDA | DKK -813K | -772% |
| Net profit | DKK 3,1M | -73% |
| Total assets | DKK 43,2M | -22% |
| Equity | DKK 38,9M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.425 | 2.312 | 1.648 | 1.622 | 1.266 | 254 | -220 | -2.669 | -900 | -157 | -130 | -54 | -93 | -269 |
| Staff expenses | -1.687 | -1.721 | -1.724 | -1.932 | -1.737 | -941 | -738 | -894 | -737 | -9 | -0 | -0 | -0 | -544 |
| EBITDA | 739 | 444 | -76 | -310 | -471 | -687 | -958 | -3.940 | -1.637 | -148 | -130 | -54 | -93 | -813 |
| Depreciation & amort. | -81 | -16 | -45 | -54 | -30 | -27 | -30 | -34 | -18 | -60 | -0 | -0 | -0 | -0 |
| EBIT | 658 | 428 | -121 | -364 | -501 | -714 | -987 | -3.975 | -1.655 | -207 | -130 | -54 | -93 | -813 |
| Net financials | 334 | 1.465 | 5.185 | 4.020 | 3.193 | 5.021 | 27.122 | 1.646 | 1.488 | 6.003 | -964 | 636 | 11.647 | 3.434 |
| Profit before tax | 992 | 1.893 | 5.064 | 3.656 | 2.691 | 4.306 | 26.134 | -2.328 | -167 | 5.793 | -1.110 | 582 | 11.554 | 2.621 |
| Tax | 115 | 134 | 11 | -77 | -46 | -88 | -213 | -505 | -42 | 615 | -223 | 151 | 91 | -512 |
| Net profit | 877 | 1.759 | 5.053 | 3.734 | 2.737 | 4.394 | 26.347 | -1.823 | -125 | 5.179 | -887 | 431 | 11.463 | 3.133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.857 | 5.773 | 8.883 | 15.588 | 14.131 | 22.401 | 44.359 | 58.959 | 59.623 | 60.260 | 56.785 | 44.947 | 55.689 | 43.228 |
| Equity | 890 | 2.579 | 7.496 | 11.130 | 13.367 | 17.261 | 43.108 | 57.413 | 56.289 | 56.263 | 54.375 | 41.306 | 51.769 | 38.902 |
| Long-term debt | 3.170 | 1.800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.797 | 1.390 | 1.379 | 4.459 | 765 | 5.140 | 1.252 | 1.546 | 3.334 | 3.997 | 2.410 | 3.640 | 3.920 | 4.326 |
| Total debt | 4.967 | 3.190 | 1.379 | 4.459 | 765 | 5.140 | 1.252 | 1.546 | 3.334 | 3.997 | 2.410 | 3.640 | 3.920 | 4.326 |
| 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 |