| Revenue | DKK -3,9M | +101% |
| EBITDA | DKK -6,5M | -51% |
| Net profit | DKK 15,9M | -17% |
| Total assets | DKK 527,9M | +1% |
| Equity | DKK 494,7M | -1% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -708 | -1.043 | -840 | -1.930 | -3.876 |
| Staff expenses | -553 | -1.128 | -1.887 | -2.369 | -2.614 |
| EBITDA | -1.059 | -2.171 | -2.728 | -4.300 | -6.490 |
| Depreciation & amort. | -134 | -146 | -177 | -72 | -95 |
| EBIT | -1.192 | -2.316 | -2.904 | -4.372 | -6.585 |
| Net financials | 35.724 | 29.749 | 17.678 | 25.673 | 22.858 |
| Profit before tax | 34.532 | 27.433 | 14.774 | 21.302 | 16.273 |
| Tax | 3.171 | 931 | 1.764 | 2.100 | 384 |
| Net profit | 31.361 | 26.502 | 13.010 | 19.202 | 15.889 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 493.655 | 504.443 | 510.578 | 523.194 | 527.897 |
| Equity | 472.635 | 493.138 | 486.148 | 498.807 | 494.696 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 20.197 | 10.489 | 23.632 | 23.212 | 32.000 |
| Total debt | 20.197 | 10.489 | 23.632 | 23.212 | 32.000 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KO Management | Management | 2014 |
AB | Founder | 1998 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 1998 – 2018 | |
| Board of Directors | 1998 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2014 | |
| Individual | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Olf Robdrup Stadsing | Management | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |
| Henrik Calum | Chairman | 0 companies |
| Henrik Olf Robdrup Stadsing | Board of Directors | 0 companies |