| Revenue | DKK 63K | -19% |
| EBITDA | DKK -44K | +89% |
| Net profit | DKK -73K | +79% |
| Total assets | DKK 6,1M | -1% |
| Equity | DKK -94K | -344% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.321 | 2.017 | 630 | 720 | 452 | 608 | 6.251 | 101 | 66 | 60 | 72 | 78 | 63 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.562 | 1.483 | 701 | 672 | 422 | 2.896 | 6.306 | 751 | 284 | 1.361 | -548 | -402 | -44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.562 | 1.483 | 701 | 672 | 422 | 2.896 | 6.306 | 751 | 284 | 1.361 | -548 | -402 | -44 |
| Net financials | -416 | -238 | -498 | -295 | -482 | -305 | -218 | -51 | 191 | 143 | 32 | -16 | -42 |
| Profit before tax | 1.652 | 1.246 | 204 | 377 | -60 | 2.591 | 6.087 | 700 | 475 | 1.504 | -516 | -418 | -86 |
| Tax | 253 | 194 | 23 | 60 | 17 | 410 | 955 | 94 | 75 | 225 | -69 | -66 | -14 |
| Net profit | 1.399 | 1.051 | 180 | 317 | -77 | 2.181 | 5.132 | 606 | 399 | 1.279 | -447 | -351 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.361 | 12.542 | 12.537 | 11.738 | 11.541 | 13.898 | 14.662 | 14.973 | 15.086 | 9.892 | 9.062 | 6.154 | 6.068 |
| Equity | -1.293 | -242 | -61 | 256 | 179 | 2.360 | 7.492 | 8.098 | 8.498 | 2.977 | 2.530 | -21 | -94 |
| Long-term debt | 8.425 | 8.229 | 8.052 | 11.209 | 10.842 | 10.489 | 5.422 | 0 | 0 | 5.500 | 5.500 | 5.500 | 0 |
| Short-term debt | 5.229 | 4.556 | 4.546 | 273 | 520 | 714 | 1.645 | 6.679 | 6.341 | 958 | 669 | 385 | 5.885 |
| Total debt | 13.654 | 12.784 | 12.598 | 11.482 | 11.361 | 11.204 | 7.067 | 6.679 | 6.341 | 6.458 | 6.169 | 5.885 | 5.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SNG HOLDING ApS | Company | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Milt Lautrup | Chief Executive Officer | 0 companies |
| Mogens Kornbo | Board of Directors | 0 companies |
| Jens Schaumann | Chairman | 0 companies |