| Revenue | DKK 0 | — |
| EBITDA | DKK -49K | -2% |
| Net profit | DKK -2,7M | -221% |
| Total assets | DKK 9,7M | -25% |
| Equity | DKK 5,6M | -34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -77 | 90 | -80 | -91 | -79 | -100 | -99 | -96 | -96 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -77 | 373 | -80 | -91 | -79 | -100 | -99 | -96 | -96 | -57 | -38 | -40 | -48 | -49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -77 | 373 | -80 | -91 | -79 | -100 | -99 | -96 | -96 | -57 | -38 | -40 | -48 | -49 |
| Net financials | -471 | -809 | 1.949 | 965 | -224 | 1.852 | -1.127 | -553 | 2.058 | 1.594 | 93 | 2.031 | 2.958 | -2.688 |
| Profit before tax | -548 | -435 | 1.869 | 874 | -303 | 1.752 | -1.226 | -649 | 1.962 | 1.537 | 55 | 1.991 | 2.910 | -2.737 |
| Tax | -0 | 12 | 298 | 195 | -67 | 385 | -268 | -142 | 432 | 339 | 14 | 439 | 643 | -0 |
| Net profit | -548 | -448 | 1.571 | 679 | -236 | 1.367 | -958 | -507 | 1.530 | 1.197 | 41 | 1.553 | 2.267 | -2.737 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.285 | 4.386 | 5.713 | 5.794 | 4.677 | 5.888 | 6.890 | 6.080 | 6.662 | 8.456 | 8.198 | 9.974 | 12.876 | 9.688 |
| Equity | 636 | 987 | 2.462 | 3.042 | 2.706 | 4.059 | 3.031 | 2.389 | 3.810 | 4.897 | 4.825 | 6.263 | 8.412 | 5.553 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.648 | -3.398 | 3.251 | 2.752 | 1.971 | 1.829 | 3.860 | 3.692 | 2.852 | 3.559 | 3.374 | 3.711 | 4.463 | 4.135 |
| Total debt | 2.648 | -3.398 | 3.251 | 2.752 | 1.971 | 1.829 | 3.860 | 3.692 | 2.852 | 3.559 | 3.374 | 3.711 | 4.463 | 4.135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Audit | Audit | 1999 | — | — |
KS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Holberg Revision | Audit | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |