| Revenue | DKK -30K | -39% |
| EBITDA | DKK -30K | +39% |
| Net profit | DKK -52K | -140% |
| Total assets | DKK 526K | -30% |
| Equity | DKK 491K | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | -190 | — | — | 31 | 5 | 124 | 44 | -12 | -27 | -32 | -39 | -49 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 55 | -190 | 0 | 0 | 31 | 5 | 124 | 44 | -12 | -27 | -32 | -39 | -49 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | -190 | 0 | 0 | 31 | 5 | 124 | 44 | -12 | -27 | -32 | -39 | -49 | -30 |
| Net financials | -229 | -200 | 0 | 0 | -174 | -66 | -522 | 3 | 195 | 80 | -91 | 260 | 215 | -27 |
| Profit before tax | 23 | -245 | 0 | 0 | -16 | 53 | -272 | 122 | 183 | 53 | -123 | 221 | 166 | -57 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 15 | -0 | 22 | 36 | -5 |
| Net profit | 23 | -245 | 0 | 0 | -16 | 53 | -272 | 122 | 163 | 38 | -123 | 200 | 129 | -52 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.155 | 2.536 | 0 | 0 | 2.581 | 2.641 | 546 | 542 | 915 | 1.441 | 1.104 | 1.085 | 747 | 526 |
| Equity | 246 | 490 | 0 | 0 | 607 | 661 | 388 | 511 | 674 | 711 | 589 | 670 | 678 | 491 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.909 | -2.045 | 0 | 0 | 1.974 | 1.981 | 157 | 31 | 242 | 730 | 516 | 415 | 70 | 35 |
| Total debt | -1.909 | -2.045 | 0 | 0 | 1.974 | 1.981 | 157 | 31 | 242 | 730 | 516 | 415 | 70 | 35 |
| 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 |