| Revenue | DKK -300K | +60% |
| EBITDA | DKK -300K | -60% |
| Net profit | DKK 654K | -86% |
| Total assets | DKK 109M | -3% |
| Equity | DKK 107,5M | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -172 | -112 | -112 | -152 | -361 | -43 | -76 | -292 | -72 | -155 | -238 | -187 | -300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -172 | -112 | -112 | -152 | -361 | -43 | -76 | -292 | -72 | -155 | -238 | -187 | -300 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -172 | -112 | -112 | -152 | -361 | -43 | -76 | -292 | -72 | -155 | -238 | -187 | -300 |
| Net financials | -3.898 | 3.486 | 2.781 | 20.080 | 6.669 | -1.358 | 969 | 465 | 16.732 | -746 | 874 | 6.547 | 1.216 |
| Profit before tax | -4.484 | 2.974 | 2.269 | 19.695 | 6.308 | -1.401 | 893 | 172 | 16.660 | -901 | 636 | 6.360 | 917 |
| Tax | -65 | 167 | 445 | 1.246 | 1.123 | -904 | -108 | 38 | 3.618 | -208 | -299 | 1.563 | 263 |
| Net profit | -4.419 | 2.807 | 1.824 | 18.450 | 5.185 | -497 | 1.001 | 134 | 13.042 | -693 | 935 | 4.796 | 654 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 109.883 | 110.634 | 111.176 | 125.431 | 129.341 | 132.620 | 122.127 | 121.775 | 135.835 | 134.160 | 132.093 | 112.271 | 109.043 |
| Equity | 106.821 | 107.281 | 107.731 | 124.181 | 127.365 | 124.869 | 122.074 | 121.708 | 132.802 | 132.110 | 132.045 | 106.841 | 107.495 |
| Long-term debt | 3.019 | 3.160 | 3.301 | 0 | 590 | 0 | 0 | 0 | 0 | 0 | 16 | 1.115 | 1.379 |
| Short-term debt | 43 | 193 | 144 | 1.250 | 1.975 | 7.752 | 52 | 67 | 3.033 | 2.050 | 32 | 4.315 | 169 |
| Total debt | 3.062 | 3.353 | 3.445 | 1.250 | 1.975 | 7.752 | 52 | 67 | 3.033 | 2.050 | 48 | 5.430 | 1.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2019 | — | — |
KA Management | Management | 2011 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vedelgart Holding 2022 ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Roald Boysen Vedelgart | Management | 0 companies |
| Kent Axel Lund Jensen | Management | 0 companies |
| Kristian Nørby Sørensen | Chief Executive Officer | 0 companies |
| Søren Ellerbæk | Board of Directors | 0 companies |
| Håkun Andreas Djurhuus | Chairman | 0 companies |