| Revenue | DKK 63K | +241% |
| EBITDA | DKK -237K | +16% |
| Net profit | DKK 63K | -95% |
| Total assets | DKK 21,9M | -4% |
| Equity | DKK 21,5M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -3 | -3 | -7 | -61 | -50 | 86 | 28 | 31 | 69 | 68 | 18 | 63 |
| Staff expenses | -0 | -120 | -120 | -120 | -120 | -120 | -0 | -300 | -300 | -600 | -300 | -300 | -300 | -300 |
| EBITDA | -3 | -123 | -123 | -123 | -127 | -181 | -50 | -254 | -272 | -569 | -231 | -232 | -282 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -80 | -82 | -84 | -84 | -84 | -84 | -84 | -84 |
| EBIT | -3 | -123 | -123 | -123 | -127 | -181 | -130 | -336 | -356 | -653 | -315 | -316 | -366 | -321 |
| Net financials | 1.262 | 2.153 | 2.953 | 9.404 | -235 | -50 | 66 | -406 | 828 | 2.927 | -1.400 | 1.060 | 2.046 | 394 |
| Profit before tax | 1.259 | 2.030 | 2.830 | 9.281 | -362 | -232 | -64 | -742 | 472 | 2.274 | -1.715 | 744 | 1.681 | 72 |
| Tax | 22 | 18 | 23 | -0 | -0 | 12 | 5 | -162 | 105 | 500 | -403 | 152 | 362 | 9 |
| Net profit | 1.236 | 2.013 | 2.807 | 9.281 | -362 | -244 | -69 | -580 | 367 | 1.774 | -1.312 | 593 | 1.319 | 63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.144 | 16.172 | 18.862 | 27.320 | 25.251 | 23.769 | 24.769 | 22.942 | 22.582 | 24.535 | 22.399 | 22.159 | 22.788 | 21.878 |
| Equity | 14.023 | 15.948 | 18.036 | 25.617 | 23.987 | 23.764 | 23.592 | 22.625 | 22.562 | 23.803 | 22.040 | 21.801 | 22.287 | 21.518 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 374 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 127 | 126 | 1.703 | 1.263 | 5 | 1.177 | 317 | 20 | 358 | 359 | 359 | 500 | 360 |
| Total debt | 121 | 224 | 826 | 1.703 | 1.263 | 5 | 1.177 | 317 | 20 | 732 | 359 | 359 | 500 | 360 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| 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 |