| Revenue | DKK 92K | -243% |
| EBITDA | DKK -215K | +56% |
| Net profit | DKK 1,3M | -38% |
| Total assets | DKK 15,9M | +12% |
| Equity | DKK 14,8M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -90 | -118 | -93 | -107 | -48 | -103 | -54 | -32 | -18 | -21 | -31 | -34 | -64 | 92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -0 | -0 | -0 | -0 | -420 | -307 |
| EBITDA | -90 | -118 | -93 | -107 | -48 | -103 | -54 | -282 | -18 | -21 | -31 | -34 | -484 | -215 |
| Depreciation & amort. | -60 | -174 | -72 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -150 | -293 | -164 | -137 | -48 | -103 | -54 | -282 | -18 | -21 | -31 | -34 | -484 | -215 |
| Net financials | 922 | 873 | 982 | 1.199 | 531 | 679 | 168 | 1.830 | 1.374 | -477 | -284 | 2.432 | 3.253 | 1.919 |
| Profit before tax | 772 | 580 | 818 | 1.062 | 483 | 576 | 115 | 1.549 | 1.356 | -497 | -315 | 2.399 | 2.769 | 1.704 |
| Tax | 208 | 162 | 201 | 232 | 107 | 129 | 7 | 343 | 299 | -72 | -38 | 491 | 604 | 366 |
| Net profit | 564 | 418 | 617 | 830 | 375 | 447 | 108 | 1.206 | 1.057 | -425 | -277 | 1.908 | 2.164 | 1.338 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.193 | 10.509 | 11.033 | 11.612 | 11.702 | 12.047 | 12.048 | 13.431 | 14.342 | 13.555 | 13.217 | 15.228 | 14.231 | 15.908 |
| Equity | 9.998 | 10.320 | 10.840 | 11.414 | 11.688 | 12.032 | 12.034 | 13.132 | 14.078 | 13.540 | 13.149 | 14.939 | 13.603 | 14.806 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 157 | 151 | 154 | 198 | 14 | 15 | 15 | 299 | 264 | 15 | 24 | 289 | 628 | 1.102 |
| Total debt | 157 | 151 | 154 | 198 | 14 | 15 | 15 | 299 | 264 | 15 | 24 | 289 | 628 | 1.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Søgaard | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |