| Revenue | DKK -152K | +26% |
| EBITDA | DKK -508K | -38% |
| Net profit | DKK -844K | -152% |
| Total assets | DKK 14,4M | -8% |
| Equity | DKK 14,2M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -201 | -164 | -247 | -232 | -200 | -183 | -196 | -37 | -253 | -160 | -144 | 27 | -120 | -152 |
| Staff expenses | -0 | -120 | -195 | -233 | -221 | -191 | -191 | -144 | -155 | -170 | -550 | -147 | -247 | -356 |
| EBITDA | -201 | -284 | -442 | -465 | -421 | -373 | -387 | -180 | -409 | -330 | -694 | -120 | -367 | -508 |
| Depreciation & amort. | -52 | -103 | -127 | -139 | -8 | -9 | -13 | -1.076 | -797 | -117 | -34 | -21 | -0 | -0 |
| EBIT | -253 | -387 | -569 | -604 | -429 | -383 | -400 | -1.256 | -1.206 | -447 | -728 | -141 | -367 | -508 |
| Net financials | 1.083 | 377 | 1.220 | 785 | 583 | 994 | 21 | -1.907 | 341 | 2.214 | -668 | 1.211 | 2.434 | -336 |
| Profit before tax | 830 | -11 | 651 | 181 | 154 | 611 | -379 | -1.230 | -865 | 1.766 | -1.396 | 1.070 | 2.067 | -844 |
| Tax | 244 | -3 | 161 | 46 | 34 | 138 | -83 | -13 | -41 | 359 | -298 | 236 | 456 | 0 |
| Net profit | 586 | -8 | 491 | 135 | 120 | 473 | -295 | -1.218 | -824 | 1.408 | -1.098 | 834 | 1.611 | -844 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.682 | 14.558 | 15.004 | 14.955 | 14.953 | 15.416 | 14.978 | 13.607 | 12.898 | 14.164 | 12.813 | 13.692 | 15.596 | 14.361 |
| Equity | 14.577 | 14.472 | 14.866 | 14.905 | 14.925 | 15.297 | 14.898 | 13.575 | 12.643 | 13.940 | 12.730 | 13.507 | 15.059 | 14.153 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 85 | 0 | 0 | 0 | 170 | 0 | 0 | 286 | 0 |
| Short-term debt | 104 | 86 | 121 | 50 | 29 | 34 | 80 | 32 | 255 | 46 | 83 | 185 | 251 | 208 |
| Total debt | 104 | 86 | 121 | 50 | 29 | 119 | 80 | 32 | 255 | 217 | 83 | 185 | 537 | 208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Founder | Founder | 2002 | — | — |
AT Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Pagh | Founder | 0 companies |
| Anders Thykjær Pagh | Chief Executive Officer | 0 companies |
| Rasmus Thykjær Pagh | Chairman | 0 companies |