| Revenue | DKK 404K | -1% |
| EBITDA | DKK -118K | -335% |
| Net profit | DKK -61K | -84% |
| Total assets | DKK 739K | +272% |
| Equity | DKK -96K | -177% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 25 | -5 | 207 | 258 | 328 | 377 | 317 | 432 | 330 | 293 | 408 | 404 |
| Staff expenses | -0 | -0 | -0 | -0 | -132 | -264 | -247 | -318 | -363 | -241 | -164 | -357 | -523 |
| EBITDA | -6 | 25 | -5 | 207 | 126 | 64 | 130 | -2 | 69 | 86 | 129 | 50 | -118 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -13 | -11 | -13 | -0 | -0 | -0 | -0 | -8 |
| EBIT | -6 | 25 | -5 | 207 | 126 | 51 | 120 | -14 | 69 | 86 | 129 | 50 | -126 |
| Net financials | -129 | -11 | -105 | -60 | 312 | -174 | 5 | 35 | -39 | -14 | -117 | -67 | 35 |
| Profit before tax | -136 | 14 | -110 | 148 | 438 | -124 | 125 | 20 | 30 | 72 | 11 | -16 | -92 |
| Tax | -0 | -0 | -0 | -0 | 16 | 12 | 35 | 6 | 9 | 20 | 30 | 17 | -30 |
| Net profit | -136 | 14 | -110 | 148 | 422 | -136 | 90 | 14 | 20 | 51 | -19 | -33 | -61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34 | 34 | 34 | 54 | 301 | 102 | 170 | 133 | 263 | 149 | 136 | 199 | 739 |
| Equity | -449 | -435 | -545 | -398 | -23 | -159 | -69 | -55 | -34 | 17 | -1 | -35 | -96 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 307 | 307 | 291 | 113 | 298 | 261 | 238 | 187 | 297 | 132 | 138 | 233 | 835 |
| Total debt | 307 | 307 | 291 | 113 | 298 | 261 | 238 | 187 | 297 | 132 | 138 | 233 | 835 |
| 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 |