| Revenue | DKK 60K | -250% |
| EBITDA | DKK 60K | +250% |
| Net profit | DKK -171K | -255% |
| Total assets | DKK 612K | -28% |
| Equity | DKK 560K | -23% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 264 | -215 | 380 | 564 | 1.512 | 1.747 | 733 | 53 | 191 | 194 | 28 | -40 | 60 |
| Staff expenses | -484 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -40 | 11 | 151 | 223 | 37 | -325 | -36 | 191 | 194 | 28 | -40 | 60 |
| Depreciation & amort. | -50 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | -90 | 11 | 151 | 223 | 37 | -325 | -36 | 191 | 194 | 28 | -40 | 60 |
| Net financials | 32 | -29 | -137 | -108 | 285 | -65 | 124 | 59 | -48 | 45 | 154 | 10 | -229 |
| Profit before tax | -22 | -119 | -126 | 43 | 507 | -28 | -202 | 22 | 143 | 239 | 182 | -30 | -169 |
| Tax | -5 | -4 | 12 | -24 | -50 | -0 | 90 | -5 | -0 | 37 | 72 | 18 | 2 |
| Net profit | -17 | -115 | -139 | 67 | 558 | -28 | -292 | 27 | 143 | 202 | 110 | -48 | -171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 874 | 668 | 557 | 612 | 1.256 | 1.155 | 879 | 645 | 806 | 1.077 | 1.074 | 854 | 612 |
| Equity | 471 | 355 | 216 | 283 | 841 | 813 | 521 | 548 | 691 | 778 | 778 | 730 | 560 |
| Long-term debt | 212 | 167 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 183 | 142 | 154 | 329 | 415 | 342 | 358 | 97 | 115 | 299 | 296 | 124 | 52 |
| Total debt | 395 | 309 | 301 | 329 | 415 | 342 | 358 | 97 | 115 | 299 | 296 | 124 | 52 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2005 | — | — |
LG Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Søgaard | Management | 0 companies |
| Lars Gliskov Kristensen | Management | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |
| Jens Jakob Skaadstrup Andersen | Board of Directors | 0 companies |