| Revenue | DKK -294K | -2% |
| EBITDA | DKK -688K | +1% |
| Net profit | DKK -160K | -122% |
| Total assets | DKK 19,7M | -8% |
| Equity | DKK 19,6M | -7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -3 | -13 | -67 | -76 | -112 | -130 | -141 | -52 | -293 | -263 | -301 | -294 |
| Staff expenses | -0 | -120 | -120 | -0 | -0 | -0 | -0 | -0 | -0 | -136 | -244 | -317 | -393 | -395 |
| EBITDA | -3 | -123 | -123 | -13 | -67 | -76 | -112 | -130 | -141 | -188 | -537 | -580 | -694 | -688 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -123 | -135 | -135 | -135 | -135 | -12 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -123 | -123 | -13 | -190 | -211 | -247 | -265 | -276 | -200 | -537 | -580 | -694 | -688 |
| Net financials | 1.324 | 2.148 | 3.021 | 9.560 | 4 | 388 | 749 | 591 | 644 | 4.362 | -241 | 1.398 | 1.781 | 531 |
| Profit before tax | 1.321 | 2.025 | 2.898 | 9.547 | -186 | 177 | 502 | 325 | 367 | 4.161 | -778 | 818 | 1.087 | -157 |
| Tax | 36 | 20 | 35 | 63 | -11 | 147 | 130 | 72 | 64 | 889 | -346 | 43 | 356 | 4 |
| Net profit | 1.285 | 2.005 | 2.863 | 9.484 | -175 | 30 | 372 | 253 | 303 | 3.272 | -433 | 775 | 731 | -160 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.636 | 16.556 | 18.572 | 25.955 | 24.249 | 21.991 | 21.659 | 21.216 | 20.534 | 23.795 | 21.598 | 21.422 | 21.295 | 19.695 |
| Equity | 14.112 | 15.457 | 16.926 | 24.410 | 21.928 | 21.978 | 21.650 | 21.103 | 20.506 | 22.928 | 21.546 | 21.370 | 21.101 | 19.641 |
| Long-term debt | 385 | 285 | 115 | 0 | 0 | 0 | 0 | 86 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 145 | 157 | 1.545 | 2.311 | 5 | 8 | 26 | 28 | 867 | 52 | 52 | 194 | 54 |
| Total debt | 524 | 1.099 | 1.646 | 1.545 | 2.311 | 5 | 8 | 112 | 28 | 867 | 52 | 52 | 194 | 54 |
| 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 |