| Revenue | DKK 35K | -94% |
| EBITDA | DKK -384K | -114% |
| Net profit | DKK -286K | -113% |
| Total assets | DKK 8,7M | -17% |
| Equity | DKK 3M | -38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 851 | 456 | 523 | 321 | 585 | 616 | 879 | 506 | 770 | 1.139 | 853 | 571 | 35 |
| Staff expenses | -20 | -20 | -20 | -21 | -102 | -161 | -367 | -642 | -609 | -678 | -873 | -565 | -400 | -430 |
| EBITDA | 428 | 831 | 436 | 502 | 219 | 423 | 250 | 237 | -103 | 92 | 466 | 2.788 | 2.823 | -384 |
| Depreciation & amort. | -168 | -30 | -172 | -86 | -236 | -98 | -49 | -47 | -47 | -42 | -31 | -0 | -5 | -17 |
| EBIT | 259 | 802 | 264 | 416 | -17 | 325 | 200 | 190 | -150 | 50 | 435 | 2.788 | 2.818 | -401 |
| Net financials | -236 | -179 | -169 | -135 | -189 | -143 | -136 | -160 | -156 | -338 | -67 | -75 | -107 | 15 |
| Profit before tax | -1.877 | 623 | 95 | 282 | -206 | 1.703 | 64 | 30 | -306 | 172 | 368 | 2.714 | 2.711 | -387 |
| Tax | -428 | 137 | 147 | 76 | 29 | 381 | 14 | -0 | -66 | 8 | 83 | 598 | 568 | -100 |
| Net profit | -1.449 | 486 | -52 | 206 | -235 | 1.322 | 50 | 30 | -240 | 164 | 285 | 2.115 | 2.143 | -286 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.080 | 7.598 | 7.073 | 6.950 | 7.145 | 8.520 | 8.521 | 8.403 | 8.310 | 5.057 | 5.601 | 8.065 | 10.513 | 8.701 |
| Equity | -1.245 | -929 | -982 | -776 | -1.011 | 311 | 361 | 391 | 151 | 315 | 600 | 2.715 | 4.740 | 2.953 |
| Long-term debt | 7.354 | 6.952 | 6.722 | 6.593 | 7.427 | 7.202 | 7.071 | 7.052 | 6.946 | 3.517 | 3.779 | 3.761 | 3.769 | 3.618 |
| Short-term debt | 1.971 | 1.576 | 1.333 | 1.095 | 662 | 559 | 627 | 499 | 818 | 821 | 735 | 504 | 413 | 639 |
| Total debt | 9.325 | 8.528 | 8.055 | 7.688 | 8.089 | 7.761 | 7.698 | 7.550 | 7.763 | 4.338 | 4.514 | 4.265 | 4.183 | 4.257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSD 2023 Holding ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Stig Dalsgaard | Management | 0 companies |