| Revenue | DKK -168K | +765% |
| EBITDA | DKK -171K | -781% |
| Net profit | DKK -88K | +97% |
| Total assets | DKK 1,9M | +20% |
| Equity | DKK 1,3M | -6% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -10 | -14 | 982 | -87 | -16 | -17 | -27 | -19 | -168 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 |
| EBITDA | -10 | -11 | -15 | -11 | -10 | -14 | 982 | -3.087 | 2.984 | -17 | -27 | -19 | -171 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -11 | -15 | -11 | -10 | -14 | 982 | -3.087 | 2.984 | -17 | -27 | -19 | -171 |
| Net financials | 3.731 | -10.170 | 2.768 | -10.284 | 14.865 | -6.779 | -9.838 | -11.885 | -1.053 | -601 | -341 | -3.232 | 83 |
| Profit before tax | 3.721 | -10.182 | 2.752 | -10.295 | 14.854 | -6.793 | -8.856 | -14.971 | 1.931 | -618 | -368 | -3.251 | -88 |
| Tax | 1 | 37 | 58 | 38 | -37 | -14 | 0 | 0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 3.720 | -10.219 | 2.694 | -10.333 | 14.891 | -6.779 | -8.856 | -14.971 | 1.931 | -618 | -368 | -3.251 | -88 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.664 | 37.333 | 37.407 | 26.314 | 41.221 | 30.622 | 28.942 | 11.500 | 6.048 | 5.946 | 4.816 | 1.599 | 1.912 |
| Equity | 49.652 | 36.434 | 36.128 | 24.956 | 37.847 | 30.068 | 21.212 | 4.241 | 5.672 | 5.054 | 4.686 | 1.434 | 1.346 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 | 899 | 1.279 | 1.358 | 3.374 | 554 | 7.729 | 4.259 | 376 | 892 | 131 | 165 | 566 |
| Total debt | 12 | 899 | 1.279 | 1.358 | 3.374 | 554 | 7.729 | 4.259 | 376 | 892 | 131 | 165 | 566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Mæckler | Management | 0 companies |
| Ole Frands Sigetty | Chairman | 0 companies |
| Frank Holmstrup | Board of Directors | 0 companies |