| Revenue | DKK -82K | +522% |
| EBITDA | DKK -171K | -1201% |
| Net profit | DKK -4M | -156% |
| Total assets | DKK 14,2M | +48% |
| Equity | DKK 5,5M | -42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -12 | -13 | -18 | -13 | -102 | -17 | -12 | -12 | -12 | -12 | -71 | -13 | -82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -89 |
| EBITDA | -9 | -12 | -13 | -18 | -13 | -102 | -17 | -12 | -12 | -12 | -12 | -71 | -13 | -171 |
| Depreciation & amort. | -27 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 19 |
| EBIT | -36 | -15 | -13 | -18 | -13 | -102 | -17 | -12 | -12 | -12 | -12 | -71 | -13 | -190 |
| Net financials | -148 | 659 | 440 | -233 | 346 | 423 | -34 | -5 | -4 | 67 | 3 | 61 | 8.490 | -3.821 |
| Profit before tax | -184 | 643 | 427 | -251 | 333 | 322 | -51 | -17 | -16 | 55 | -9 | -11 | 8.477 | -4.011 |
| Tax | -0 | -0 | -0 | -0 | 14 | 71 | -0 | -0 | -0 | -0 | -0 | 3 | 1.285 | -0 |
| Net profit | -184 | 643 | 427 | -251 | 318 | 251 | -51 | -17 | -16 | 55 | -9 | -13 | 7.192 | -4.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 567 | 667 | 1.891 | 1.175 | 1.645 | 449 | 64 | 0 | 227 | 138 | 2.426 | 2.420 | 9.559 | 14.175 |
| Equity | -732 | -88 | 339 | -12 | 307 | 42 | -8 | -25 | -42 | 13 | 2.404 | 2.391 | 9.533 | 5.522 |
| Long-term debt | 0 | 0 | 1.052 | 694 | 0 | 71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.299 | 755 | 1.552 | 1.187 | 1.338 | 336 | 72 | 25 | 268 | 125 | 22 | 29 | 26 | 8.653 |
| Total debt | 1.299 | 755 | 1.552 | 1.187 | 1.338 | 406 | 72 | 25 | 268 | 125 | 22 | 29 | 26 | 8.653 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Søgaard | Management | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Niels Thomas Heering | Board of Directors | 0 companies |