| Revenue | DKK -133K | +2050% |
| EBITDA | DKK -298K | -210% |
| Net profit | DKK -194K | -410% |
| Total assets | DKK 15,3M | +2% |
| Equity | DKK 13,6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -6 | -133 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -165 |
| EBITDA | 185 | 314 | 545 | 578 | 1.568 | 1.137 | 84 | 1.021 | 1.249 | 3.727 | 5.174 | 455 | -96 | -298 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 185 | 314 | 545 | 578 | 1.568 | 1.137 | 84 | 1.021 | 1.249 | 3.727 | 5.174 | 455 | -96 | -298 |
| Net financials | 207 | 352 | 598 | 476 | 1.602 | 1.074 | 123 | 1.060 | 880 | 2.998 | 5.146 | 387 | 81 | 94 |
| Profit before tax | 199 | 341 | 576 | 585 | 1.577 | 1.180 | 95 | 1.036 | 1.260 | 3.153 | 5.060 | 332 | 26 | -207 |
| Tax | -1 | 1 | 1 | 27 | -3 | 33 | -2 | -2 | 86 | 69 | -0 | -83 | -37 | -13 |
| Net profit | 201 | 341 | 575 | 558 | 1.580 | 1.147 | 97 | 1.038 | 1.174 | 3.084 | 5.060 | 415 | 63 | -194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 663 | 1.003 | 1.528 | 2.062 | 3.566 | 4.690 | 4.657 | 5.589 | 6.834 | 10.426 | 15.153 | 15.120 | 15.066 | 15.331 |
| Equity | 652 | 992 | 1.517 | 2.025 | 3.556 | 4.653 | 4.646 | 5.578 | 6.644 | 9.617 | 14.564 | 13.979 | 13.924 | 13.608 |
| Long-term debt | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 82 | 67 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 11 | 11 | 10 | 10 | 37 | 11 | 11 | 108 | 142 | 88 | 641 | 792 | 1.224 |
| Total debt | 11 | 11 | 11 | 37 | 10 | 37 | 11 | 11 | 190 | 209 | 88 | 641 | 792 | 1.224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Madsen | Management | 0 companies |