| Revenue | DKK 1,8M | +16% |
| EBITDA | DKK 1,8M | +16% |
| Net profit | DKK 1,3M | +43% |
| Total assets | DKK 25,7M | -3% |
| Equity | DKK 22,9M | +6% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.877 | 2.258 | 1.659 | 1.571 | 1.820 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.722 | 2.258 | 1.659 | 1.571 | 1.820 |
| Depreciation & amort. | -0 | -679 | -626 | -494 | -513 |
| EBIT | 1.722 | 1.579 | 1.033 | 1.078 | 1.307 |
| Net financials | -353 | -208 | -91 | 39 | 338 |
| Profit before tax | 1.369 | 1.371 | 942 | 1.116 | 1.645 |
| Tax | 301 | 302 | 196 | 221 | 362 |
| Net profit | 1.068 | 1.069 | 745 | 895 | 1.282 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 22.312 | 22.653 | 25.095 | 26.605 | 25.736 |
| Equity | 13.591 | 14.661 | 20.715 | 21.609 | 22.892 |
| Long-term debt | 0 | 597 | 966 | 878 | 976 |
| Short-term debt | 7.156 | 5.820 | 2.012 | 2.775 | 542 |
| Total debt | 7.156 | 6.417 | 2.978 | 3.653 | 1.518 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 1997 |
| Former (1) | ||
MA Audit | Audit | 1997 – 2009 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2012 | |
| Former (2) | ||
| Board of Directors | 2004 – 2025 | |
| Board of Directors | 2004 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Fog | Management | 0 companies |
| Mogens Andersen | Audit | 0 companies |
| Niels Ebbe Valdal | Board of Directors | 0 companies |
| Kresten Mikael Valdal | Chairman | 0 companies |
| Heidi Fog | Board of Directors | 0 companies |
| Carsten Holm | Board of Directors | 0 companies |