| Revenue | DKK 435K | +58% |
| EBITDA | DKK 198K | +261% |
| Net profit | DKK 118K | +902% |
| Total assets | DKK 1,2M | +10% |
| Equity | DKK 224K | +111% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 0 | -0 | 0 | 0 | -1 | -40 | 221 | 157 | 403 | 334 | 275 | 435 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -76 | -83 | -168 | -217 | -220 | -238 |
| EBITDA | 7 | 0 | -0 | 0 | 0 | -1 | -40 | 145 | 73 | 235 | 117 | 55 | 198 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -5 | -5 |
| EBIT | 7 | 0 | -0 | 0 | 0 | -1 | -45 | 140 | 68 | 230 | 112 | 50 | 193 |
| Net financials | 260 | 289 | -157 | -425 | -615 | -683 | -993 | -17 | -17 | -34 | -36 | -35 | -40 |
| Profit before tax | 268 | 289 | -157 | -425 | -615 | -684 | -1.038 | 123 | 51 | 196 | 76 | 15 | 153 |
| Tax | -2 | 11 | 12 | 13 | 9 | 9 | -14 | 26 | 13 | 43 | 17 | 3 | 35 |
| Net profit | 270 | 278 | -170 | -438 | -624 | -693 | -1.025 | 97 | 39 | 153 | 59 | 12 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 798 | 1.471 | 1.076 | 896 | 946 | 977 | 625 | 842 | 776 | 1.019 | 1.053 | 1.130 | 1.243 |
| Equity | 753 | 1.031 | 862 | 706 | 739 | 772 | -253 | -156 | -117 | 36 | 95 | 106 | 224 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -45 | 440 | 214 | 190 | 207 | 205 | 878 | 998 | 892 | 982 | 956 | 1.021 | 1.015 |
| Total debt | -45 | 440 | 214 | 190 | 207 | 205 | 878 | 998 | 892 | 982 | 956 | 1.021 | 1.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Morits Larsen | Founder | 0 companies |