| Revenue | DKK -25K | +33% |
| EBITDA | DKK -25K | -33% |
| Net profit | DKK -207K | -108% |
| Total assets | DKK 24,6M | -9% |
| Equity | DKK 24,1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -14 | 33 | 20 | 20 | 21 | -18 | -17 | -17 | -17 | -18 | -18 | -19 | -25 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -14 | 33 | 20 | 20 | 21 | 102 | -17 | -17 | -17 | -18 | -18 | -19 | -25 |
| Depreciation & amort. | -0 | -0 | -42 | -42 | -42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -14 | -9 | -22 | -22 | 21 | 102 | -17 | -17 | -17 | -18 | -18 | -19 | -25 |
| Net financials | 3.969 | 1.010 | 2.692 | 659 | 656 | 2.145 | 668 | 426 | -604 | 3.849 | -2.561 | 2.084 | 2.797 | -117 |
| Profit before tax | 3.956 | 996 | 2.683 | 637 | 635 | 2.165 | 771 | 409 | -621 | 3.832 | -2.579 | 2.066 | 2.778 | -143 |
| Tax | 0 | 1 | -0 | -5 | -6 | 30 | 60 | -54 | -11 | 14 | -7 | 58 | 62 | 64 |
| Net profit | 3.955 | 994 | 2.683 | 642 | 640 | 2.135 | 711 | 463 | -610 | 3.818 | -2.572 | 2.008 | 2.716 | -207 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 32.201 | 31.882 | 33.000 | 31.900 | 30.657 | 31.304 | 29.859 | 28.643 | 26.406 | 28.835 | 24.705 | 25.799 | 27.002 | 24.610 |
| Equity | 32.188 | 31.683 | 32.716 | 31.607 | 30.497 | 30.882 | 29.843 | 28.556 | 26.196 | 28.264 | 24.692 | 25.700 | 26.916 | 24.109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 199 | 282 | 291 | 160 | 422 | 16 | 87 | 210 | 571 | 13 | 99 | 86 | 501 |
| Total debt | 13 | 199 | 282 | 291 | 160 | 422 | 16 | 87 | 210 | 571 | 13 | 99 | 86 | 501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kai Smith | Founder | 0 companies |