| Revenue | DKK -99K | -161% |
| EBITDA | DKK -339K | +5% |
| Net profit | DKK -717K | -358% |
| Total assets | DKK 5M | -16% |
| Equity | DKK 5M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 109 | 142 | 162 | 196 | 148 | 162 | 219 | 211 | 213 | 231 | 171 | 176 | 162 | -99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -240 |
| EBITDA | -257 | -249 | -426 | -241 | -309 | -429 | -231 | -244 | -229 | -156 | -258 | -137 | -356 | -339 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -91 |
| EBIT | -257 | -249 | -426 | -241 | -309 | -429 | -231 | -244 | -229 | -156 | -258 | -137 | -356 | -430 |
| Net financials | -116 | 296 | 651 | 965 | 331 | 290 | 51 | -101 | 34 | 792 | 227 | 207 | 721 | -475 |
| Profit before tax | -374 | 46 | 225 | 724 | 22 | -139 | -180 | -345 | -195 | 636 | -31 | 70 | 365 | -906 |
| Tax | -132 | -37 | 55 | 175 | 11 | 8 | -33 | -69 | 98 | 35 | 6 | 22 | 88 | -189 |
| Net profit | -242 | 83 | 171 | 549 | 11 | -146 | -147 | -276 | -293 | 601 | -37 | 48 | 277 | -717 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.401 | 6.381 | 6.419 | 6.688 | 6.499 | 6.371 | 6.191 | 5.805 | 5.412 | 5.944 | 5.785 | 5.725 | 5.972 | 5.035 |
| Equity | 5.870 | 5.903 | 5.978 | 6.431 | 6.441 | 6.295 | 6.148 | 5.767 | 5.366 | 5.856 | 5.744 | 5.678 | 5.838 | 4.999 |
| Long-term debt | 452 | 394 | 335 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 0 |
| Short-term debt | 79 | 84 | 106 | 241 | 42 | 64 | 43 | 38 | 46 | 60 | 41 | 25 | 113 | 36 |
| Total debt | 531 | 478 | 441 | 241 | 42 | 64 | 43 | 38 | 46 | 88 | 41 | 25 | 113 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Management | Management | 1986 | — | — |
PE Audit | Audit | 1986 | — | — |
KP Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Clausen | Management | 0 companies |
| Poul Erik Malmbæk | Audit | 0 companies |
| Kirsten Pedersen | Founder | 0 companies |
| Lis Rydell | Board of Directors | 0 companies |