| Revenue | DKK -10K | -3% |
| EBITDA | DKK -10K | +3% |
| Net profit | DKK 33K | +146% |
| Total assets | DKK 572K | +8% |
| Equity | DKK 332K | +11% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -246 | -94 | -14 | -14 | -8 | -11 | -9 | -10 | -13 | -11 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -246 | -94 | -14 | -14 | -8 | -11 | -9 | -10 | -13 | -11 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -246 | -94 | -14 | -14 | -8 | -11 | -9 | -10 | -13 | -11 | -10 |
| Net financials | 197 | 163 | 14 | -37 | 43 | -39 | 67 | 34 | 80 | -61 | 44 |
| Profit before tax | -49 | 69 | 0 | -50 | 35 | -50 | 58 | 24 | 66 | -72 | 33 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -49 | 69 | 0 | -50 | 35 | -50 | 58 | 24 | 66 | -72 | 33 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.710 | 4.705 | 616 | 566 | 601 | 592 | 643 | 635 | 696 | 530 | 572 |
| Equity | 4.318 | 4.387 | 588 | 538 | 573 | 473 | 411 | 385 | 371 | 299 | 332 |
| Long-term debt | 83 | 82 | 11 | 11 | 12 | 100 | 215 | 233 | 304 | 209 | 209 |
| Short-term debt | 309 | 236 | 17 | 17 | 17 | 19 | 17 | 17 | 21 | 22 | 31 |
| Total debt | 393 | 319 | 27 | 28 | 29 | 119 | 231 | 250 | 325 | 231 | 240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 10.0% | 15.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Jacob Richter | Board of Directors | 0 companies |
| Rasmus Sielemann Christensen | Board of Directors | 0 companies |