| Revenue | DKK 1,5M | +1% |
| EBITDA | DKK -229K | -333% |
| Net profit | DKK -142K | -424% |
| Total assets | DKK 5M | +20% |
| Equity | DKK 979K | -13% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.739 | 1.712 | 1.274 | 1.321 | 549 | 1.211 | 1.342 | 12.063 | 897 | 1.131 | 1.973 | 1.477 | 1.490 |
| Staff expenses | -2.587 | -1.655 | -956 | -986 | -1.321 | -1.197 | -925 | -1.012 | -1.022 | -1.062 | -1.056 | -1.336 | -1.719 |
| EBITDA | 152 | 57 | 318 | 335 | -772 | 14 | 418 | 552 | -125 | 68 | 917 | 99 | -229 |
| Depreciation & amort. | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 119 | 57 | 318 | 335 | -772 | 14 | 418 | 552 | -125 | 68 | 917 | 99 | -229 |
| Net financials | -23 | -24 | 2 | -8 | 100 | 9 | -53 | -53 | -59 | -52 | 15 | -42 | 47 |
| Profit before tax | 96 | 33 | 319 | 327 | -672 | 23 | 364 | 499 | -183 | 17 | 932 | 56 | -182 |
| Tax | 25 | 44 | 69 | 71 | -27 | -0 | -35 | 110 | -39 | 4 | 205 | 13 | -40 |
| Net profit | 71 | -11 | 251 | 256 | -645 | 23 | 399 | 389 | -145 | 13 | 727 | 44 | -142 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.266 | 1.794 | 3.165 | 1.512 | 1.674 | 2.781 | 1.884 | 2.485 | 3.052 | 8.097 | 4.537 | 4.210 | 5.033 |
| Equity | -180 | -191 | 60 | 316 | -329 | -306 | 93 | 482 | 337 | 350 | 1.077 | 1.121 | 979 |
| Long-term debt | 0 | 0 | 0 | 33 | 788 | 916 | 1.013 | 1.101 | 1.176 | 1.199 | 1.177 | 1.079 | 1.020 |
| Short-term debt | 2.447 | 1.985 | 3.105 | 1.163 | 1.215 | 2.171 | 778 | 903 | 1.539 | 6.548 | 2.283 | 2.010 | 3.034 |
| Total debt | 2.447 | 1.985 | 3.105 | 1.196 | 2.003 | 3.087 | 1.791 | 2.004 | 2.714 | 7.747 | 3.460 | 3.089 | 4.054 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2006 | |
COBRA EVENTBUREAU ApS | Company | 90.0% | 90.0% | 2001 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Søgaard | Management | 0 companies |
| Carsten Malby | Chairman | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Ivan Tom Christensen | Board of Directors | 0 companies |
| Jan Duckert | Chairman | 0 companies |
| Ronnie Job | Board of Directors | 0 companies |
| Lone Wolter | Board of Directors | 0 companies |