| Revenue | DKK -56K | +3% |
| EBITDA | DKK -56K | -3% |
| Net profit | DKK 297K | -33% |
| Total assets | DKK 6,1M | +5% |
| Equity | DKK 6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -121 | -131 | -94 | -121 | -119 | -114 | 59 | -85 | -72 | -106 | -111 | -54 | -56 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -121 | -131 | -94 | -121 | -119 | -114 | 59 | -85 | -72 | -106 | -132 | -54 | -56 |
| Depreciation & amort. | -168 | -168 | -131 | -0 | -0 | -0 | -0 | -38 | -38 | -38 | -0 | -0 | -0 |
| EBIT | -289 | -299 | -225 | -121 | -119 | -114 | 59 | -123 | -110 | -144 | -132 | -54 | -56 |
| Net financials | 682 | 651 | 415 | 641 | 100 | 249 | -66 | 433 | -404 | 621 | -642 | 620 | 436 |
| Profit before tax | 393 | 352 | 190 | 521 | -19 | 136 | -7 | 310 | -514 | 478 | -774 | 566 | 380 |
| Tax | -0 | 102 | 71 | 117 | 3 | 7 | -1 | 69 | 116 | 108 | -174 | 125 | 84 |
| Net profit | 393 | 250 | 119 | 404 | -22 | 129 | -6 | 241 | -630 | 370 | -599 | 442 | 297 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.610 | 8.453 | 8.036 | 7.970 | 7.363 | 7.000 | 6.586 | 6.783 | 6.098 | 6.339 | 5.533 | 5.860 | 6.145 |
| Equity | 8.602 | 8.352 | 7.971 | 7.875 | 7.353 | 6.981 | 6.576 | 6.708 | 5.968 | 6.225 | 5.511 | 5.835 | 6.010 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9 | 101 | 66 | 95 | 10 | 19 | 10 | 50 | 112 | 97 | 22 | 25 | 136 |
| Total debt | 9 | 101 | 66 | 95 | 10 | 19 | 10 | 50 | 112 | 97 | 22 | 25 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Founder | Founder | 1997 | — | — |
IP Founder | Founder | 1997 | — | — |
OS Audit | Audit | 1997 | — | — |
ST Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Kristian Pedersen | Founder | 0 companies |
| Inga Pedersen | Founder | 0 companies |
| Olaf Skjødt | Audit | 0 companies |
| Sanne Tange Brøndberg | Unofficial title | 0 companies |
| Henrik Holvad | Board of Directors | 0 companies |
| Peter Holvad | Board of Directors | 0 companies |
| Carsten Holvad | Board of Directors | 0 companies |