| Revenue | DKK -22K | +12% |
| EBITDA | DKK -22K | -12% |
| Net profit | DKK -21K | -103% |
| Total assets | DKK 5,9M | -23% |
| Equity | DKK 5,8M | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | — | — | — | — | — | — | — | — | — | — | -19 | -19 | -22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -15 | -15 | -24 | -18 | -14 | -12 | -14 | -16 | -15 | -27 | -19 | -19 | -22 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -15 | -15 | -24 | -18 | -14 | -12 | -14 | -16 | -15 | -27 | -19 | -19 | -22 |
| Net financials | 415 | 300 | 975 | 1.764 | 65 | 555 | 38 | 535 | 886 | 2.745 | -648 | 192 | 917 | 3 |
| Profit before tax | 401 | 285 | 961 | 1.740 | 46 | 541 | 26 | 521 | 871 | 2.730 | -675 | 172 | 897 | -18 |
| Tax | -7 | 21 | -0 | -0 | 1 | 72 | 7 | 116 | 192 | 601 | 4 | -0 | 90 | 3 |
| Net profit | 408 | 265 | 961 | 1.740 | 46 | 469 | 19 | 405 | 679 | 2.129 | -680 | 172 | 807 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.354 | 3.493 | 4.315 | 5.956 | 5.965 | 6.459 | 6.411 | 6.874 | 7.492 | 9.979 | 6.729 | 6.888 | 7.582 | 5.861 |
| Equity | 3.262 | 3.430 | 4.295 | 5.936 | 5.932 | 6.350 | 6.317 | 6.669 | 7.294 | 9.368 | 6.689 | 6.804 | 7.552 | 5.832 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 63 | 0 | 104 | 165 | 581 | 0 | 0 | 0 | 0 |
| Short-term debt | 92 | 62 | 20 | 20 | 33 | 46 | 93 | 101 | 33 | 30 | 40 | 84 | 30 | 30 |
| Total debt | 92 | 62 | 20 | 20 | 33 | 109 | 93 | 205 | 198 | 611 | 40 | 84 | 30 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2005 | — | — |
AH Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim McMillan Pedersen | Management | 0 companies |
| Annemette Heller | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |