| Revenue | DKK 107K | +1% |
| EBITDA | DKK -102K | +49% |
| Net profit | DKK 1,2M | +139% |
| Total assets | DKK 9,7M | +10% |
| Equity | DKK 9M | +16% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -4 | -26 | -56 | -1 | -16 | 52 | -2.667 | 326 | 110 | 103 | 108 | 105 | 107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -4 | -26 | -56 | -1 | -16 | 39 | -2.667 | 326 | 1.976 | -17 | -251 | -201 | -102 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -4 | -26 | -56 | -1 | -16 | 39 | -2.667 | 326 | 1.976 | -17 | -251 | -201 | -102 |
| Net financials | -1 | -230 | 25 | 2.495 | 463 | 393 | 508 | -1.369 | 1.481 | 2.751 | 1.210 | -43 | 708 | 1.331 |
| Profit before tax | -1 | -235 | -2 | 2.439 | 462 | 377 | 547 | -4.036 | 1.807 | 4.889 | 1.193 | -294 | 538 | 1.259 |
| Tax | -0 | -1 | 5 | -10 | 8 | 0 | 11 | -571 | 81 | 460 | -27 | 33 | 7 | 12 |
| Net profit | -1 | -234 | -7 | 2.449 | 454 | 377 | 536 | -3.465 | 1.726 | 4.400 | 1.220 | -327 | 517 | 1.234 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 124 | 495 | 827 | 3.602 | 4.382 | 4.775 | 5.200 | 4.405 | 5.627 | 7.704 | 8.307 | 7.957 | 8.788 | 9.667 |
| Equity | 124 | -110 | -117 | 2.332 | 2.787 | 3.263 | 3.700 | 235 | 1.961 | 6.360 | 7.580 | 7.253 | 7.770 | 9.005 |
| Long-term debt | 0 | 125 | 125 | 125 | 360 | 360 | 360 | 360 | 360 | 35 | 43 | 43 | 50 | 56 |
| Short-term debt | 0 | 605 | 943 | 1.269 | 1.235 | 1.151 | 1.140 | 3.810 | 3.306 | 1.308 | 684 | 661 | 968 | 607 |
| Total debt | 0 | 605 | 943 | 1.269 | 1.595 | 1.511 | 1.500 | 4.170 | 3.666 | 1.344 | 726 | 704 | 1.018 | 663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 15.0% | 0.0% | 2020 | |
| Individual | 0.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth MacFarlane MacAlpine | Chief Executive Officer | 0 companies |