| Revenue | DKK 139K | -31% |
| EBITDA | DKK 50K | -71% |
| Net profit | DKK 34K | -73% |
| Total assets | DKK 865K | -18% |
| Equity | DKK 785K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 266 | 253 | 4 | 73 | 204 | 88 | 147 | 405 | 711 | 303 | 126 | 155 | 202 | 139 |
| Staff expenses | -120 | -154 | -91 | -65 | -56 | -52 | -51 | -406 | -652 | -78 | -46 | -25 | -33 | -90 |
| EBITDA | 145 | 99 | -87 | 8 | 148 | 36 | 96 | -1 | 59 | 225 | 80 | 130 | 169 | 50 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 145 | 99 | -87 | 8 | 148 | 36 | 96 | -1 | 59 | 225 | 80 | 130 | 169 | 50 |
| Net financials | -996 | 985 | 990 | 451 | -662 | 426 | -6 | -0 | -9 | -13 | -9 | -1 | -0 | -0 |
| Profit before tax | 1.010 | 1.084 | 902 | 459 | -513 | 462 | 90 | -1 | 50 | 212 | 71 | 129 | 169 | 49 |
| Tax | 257 | 276 | 234 | 101 | -112 | 111 | 39 | 8 | 14 | 49 | 27 | 33 | 43 | 15 |
| Net profit | 753 | 807 | 669 | 358 | -402 | 350 | 52 | -9 | 36 | 164 | 44 | 96 | 126 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.167 | 5.723 | 3.519 | 3.885 | 3.444 | 3.808 | 1.706 | 1.718 | 1.787 | 1.834 | 1.884 | 1.922 | 1.054 | 865 |
| Equity | 1.908 | 2.716 | 3.384 | 3.742 | 3.340 | 3.691 | 1.492 | 1.483 | 1.519 | 1.683 | 1.727 | 1.822 | 949 | 785 |
| Long-term debt | 0 | 1.200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.036 | 1.634 | 134 | 143 | 104 | 117 | 213 | 235 | 268 | 151 | 157 | 100 | 105 | 80 |
| Total debt | 3.259 | 3.008 | 134 | 143 | 104 | 117 | 213 | 235 | 268 | 151 | 157 | 100 | 105 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Søgaard | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Board of Directors | 0 companies |