| Revenue | DKK 0 | — |
| EBITDA | DKK -19K | +70% |
| Net profit | DKK 991K | -48% |
| Total assets | DKK 3,6M | +38% |
| Equity | DKK 2M | +95% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 551 | -13 | -16 | -25 | -100 | -159 | -56 | -95 | -1.765 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -15 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -13 | -28 | -28 | -25 | -100 | -159 | -56 | -95 | -1.765 | -210 | -199 | 12 | -62 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -13 | -28 | -28 | -25 | -100 | -159 | -56 | -95 | -1.765 | -210 | -199 | 12 | -62 | -19 |
| Net financials | 663 | 514 | 1.298 | 1.019 | 50.910 | 828 | -53 | 20.982 | 57.336 | -7.939 | -14.574 | -3.922 | 1.517 | 792 |
| Profit before tax | 650 | 486 | 1.270 | 994 | 50.809 | 669 | -109 | 20.887 | 55.571 | -8.149 | -14.773 | -3.910 | 1.455 | 774 |
| Tax | 22 | -264 | -20 | -40 | -53 | 124 | -18 | -66 | 6.412 | -1.898 | -3.064 | 4.718 | -438 | -217 |
| Net profit | 628 | 751 | 1.291 | 1.033 | 50.862 | 545 | -90 | 20.953 | 49.159 | -6.251 | -11.709 | -8.628 | 1.894 | 991 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.263 | 9.496 | 9.631 | 10.322 | 45.759 | 37.849 | 33.955 | 43.174 | 102.112 | 31.071 | 15.637 | 3.186 | 2.586 | 3.576 |
| Equity | 7.608 | 7.758 | 6.612 | 6.747 | 45.569 | 36.465 | 32.374 | 42.827 | 28.454 | 22.203 | 10.494 | -855 | 1.038 | 2.029 |
| Long-term debt | 16 | 0 | 2.017 | 2.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.486 | 0 | 0 |
| Short-term debt | 2.639 | 1.737 | 1.003 | 1.457 | 189 | 1.384 | 1.581 | 346 | 73.658 | 8.868 | 5.143 | 1.555 | 1.548 | 1.548 |
| Total debt | 2.655 | 1.737 | 3.020 | 3.575 | 189 | 1.384 | 1.581 | 346 | 73.658 | 8.868 | 5.143 | 4.041 | 1.548 | 1.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Founder | Founder | 2001 | — | — |
NK Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Kornum | Founder | 0 companies |
| Nikolaj Kornum | Founder | 0 companies |
| Sille Kornum Lundquist | Board of Directors | 0 companies |
| Peter Engel Møller | Chairman | 0 companies |