| Revenue | DKK -11K | -26% |
| EBITDA | DKK -11K | +26% |
| Net profit | DKK -205K | +25% |
| Total assets | DKK 294K | -6% |
| Equity | DKK -5M | -4% |
| Employees | — | — |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -113 | -145 | -27 | -37 | -82 | 3 | -12 | -15 | -10 | -15 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -113 | -145 | -27 | -37 | -82 | 3 | -12 | -15 | -10 | -15 | -11 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -145 | -27 | -37 | -82 | 3 | -12 | -15 | -10 | -15 | -11 |
| Net financials | -2.991 | -1.814 | -4 | -4 | -8 | -6 | -6 | -10 | -8 | -258 | -194 |
| Profit before tax | -3.104 | -1.959 | -30 | -41 | -91 | -3 | -19 | -25 | -18 | -274 | -205 |
| Tax | -0 | 349 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.104 | -2.308 | -30 | -41 | -91 | -3 | -19 | -25 | -18 | -274 | -205 |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 102.022 | 939 | 395 | 363 | 504 | 492 | 473 | 351 | 330 | 312 | 294 |
| Equity | -32.545 | 405 | 374 | 333 | -4.496 | -4.499 | -4.518 | -4.543 | -4.561 | -4.835 | -5.040 |
| Long-term debt | 134.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 29 | 534 | 21 | 29 | 5.000 | 4.991 | 4.991 | 4.893 | 4.891 | 5.147 | 5.334 |
| Total debt | 134.567 | 534 | 21 | 29 | 5.000 | 4.991 | 4.991 | 4.893 | 4.891 | 5.147 | 5.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2003 | — | — |
KS Founder | Founder | 2003 | — | — |
OD Management | Management | 2011 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mikal Lokhart | Management | 0 companies |
| Kuoni Scandinavia AB | Founder | 0 companies |
| Ole Dannemand | Management | 0 companies |
| Johan Henrik Tobias Jönsson | Chief Executive Officer | 0 companies |
| Johan Olov Wahlgren Månsson | Chairman | 0 companies |
| Anders Torbjörn Fred | Board of Directors | 0 companies |
| Sören Hartmann | Chairman | 0 companies |
| Leif Vase Larsen | Board of Directors | 0 companies |
| Mats Gustav Dahlquist | Board of Directors | 0 companies |
| Peter Meier | Chairman | 0 companies |
| Anders Torbjørn Fred | Board of Directors | 0 companies |
| Stefan Roland Leser | Board of Directors | 0 companies |
| Matt Quinlisk | Board of Directors | 0 companies |
| Thomas Peyer | Chairman | 0 companies |
| Alfons Louis Josef Brusselmans | Chairman | 0 companies |
| Fredrik David Persson Åkermo | Chairman | 0 companies |
| Max Ernst Katz | Chairman | 0 companies |
| Mats Gustav Dahlquist | Board of Directors | 0 companies |