| Revenue | DKK 155K | -2% |
| EBITDA | DKK 155K | -2% |
| Net profit | DKK 196K | +46% |
| Total assets | DKK 2,4M | +7% |
| Equity | DKK 796K | +33% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | — | — | — | 40 | — | — | -2 | 0 | 0 | -2 | 130 | 158 | 155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | 125 | 97 | -5 | -87 | -50 | -2 | -2 | -1 | -2 | 130 | 158 | 155 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -44 | -34 |
| EBIT | -6 | -6 | 125 | 97 | -5 | -87 | -50 | -2 | -2 | -1 | -2 | 107 | 114 | 121 |
| Net financials | 147 | 146 | 131 | 105 | 45 | -82 | -44 | -39 | -9 | 83 | -14 | -65 | 31 | 90 |
| Profit before tax | 148 | 140 | 125 | 97 | 40 | -87 | -50 | -42 | -11 | 82 | -16 | 42 | 146 | 211 |
| Tax | 4 | -0 | -1 | 2 | -0 | -2 | -1 | 10 | -0 | -0 | -0 | -4 | 11 | 15 |
| Net profit | 144 | 140 | 126 | 95 | 40 | -85 | -49 | -52 | -11 | 82 | -15 | 45 | 135 | 196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 605 | 634 | 621 | 518 | 553 | 468 | 420 | 364 | 354 | 436 | 1.936 | 2.039 | 2.256 | 2.418 |
| Equity | 463 | 506 | 492 | 508 | 548 | 463 | 415 | 363 | 352 | 434 | 419 | 464 | 599 | 796 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.400 | 1.385 | 1.294 | 1.006 |
| Short-term debt | 142 | 127 | 128 | 11 | 5 | 5 | 5 | 1 | 1 | 1 | 116 | 189 | 354 | 584 |
| Total debt | 142 | 127 | 128 | 11 | 5 | 5 | 5 | 1 | 1 | 1 | 1.517 | 1.574 | 1.648 | 1.590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Staal | Founder | 0 companies |