| Revenue | DKK -17K | +25% |
| EBITDA | DKK -17K | -25% |
| Net profit | DKK 425K | +459% |
| Total assets | DKK 100K | -54% |
| Equity | DKK 81K | -57% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 45 | -55 | -57 | -51 | -4 | -12 | -4 | -12 | -14 | -14 | -19 | -17 | -13 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -144 | -55 | -57 | -51 | -4 | -11 | -4 | -12 | -14 | -14 | -19 | -17 | -13 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -144 | -55 | -57 | -51 | -4 | -11 | -4 | -12 | -14 | -14 | -19 | -17 | -13 | -17 |
| Net financials | 88 | 281 | -28 | 304 | 1 | -30 | -5 | 27 | -3 | -1 | 139 | -37 | -105 | 442 |
| Profit before tax | -56 | 226 | -86 | 253 | -3 | -41 | -8 | 14 | -17 | -15 | 119 | -54 | -119 | 425 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -56 | 226 | -86 | 253 | -3 | -41 | -8 | 14 | -17 | -15 | 119 | -54 | -119 | 425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.336 | 16.631 | 16.612 | 15.930 | 2.137 | 2.109 | 2.109 | 2.134 | 2.130 | 2.130 | 2.269 | 2.233 | 220 | 100 |
| Equity | 5.262 | 5.191 | 5.105 | 5.359 | 715 | 675 | 666 | 680 | 588 | 519 | 463 | 309 | 190 | 81 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.073 | 11.440 | 11.506 | 10.572 | 1.421 | 1.435 | 1.443 | 1.453 | 1.541 | 1.611 | 1.806 | 1.924 | 30 | 19 |
| Total debt | 11.073 | 11.440 | 11.506 | 10.572 | 1.421 | 1.435 | 1.443 | 1.453 | 1.541 | 1.611 | 1.806 | 1.924 | 30 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2010 | — | — |
EF Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2010 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 | |
| Individual | 10.0% | 10.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Erik Fogt | Management | 0 companies |
| Claus Peter Hovmand Madsen | Board of Directors | 0 companies |