| Revenue | DKK -305K | -33% |
| EBITDA | DKK -11,9M | -31% |
| Net profit | DKK 175,4M | +232% |
| Total assets | DKK 830,1M | +52% |
| Equity | DKK 562,9M | +43% |
| Employees | 2 | — |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | -26 | 3 | 600 | 600 | 600 | 599 | 598 | 599 | -137 | -215 | -781 | -476 | -666 | -457 | -305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -2.354 | -2.822 | -3.208 | -4.221 | -4.287 | -4.965 | -4.441 | -4.554 | -1.815 | -4.655 | -4.640 | -11.101 | -8.551 | -8.624 | -11.629 |
| EBITDA | — | — | — | — | — | — | -2.380 | -2.819 | -3.447 | -4.500 | -4.250 | -5.346 | -4.707 | -4.785 | -1.952 | -4.870 | -5.421 | -11.577 | -9.217 | -9.081 | -11.934 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -17 | -17 | -17 | -86 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | -2.397 | -2.835 | -3.464 | -4.517 | -4.336 | -5.360 | -4.707 | -4.785 | -1.952 | -4.870 | -5.421 | -11.577 | -9.217 | -9.081 | -11.934 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 803 | 16.815 | 50.066 | 31.989 | 50.208 | 374.505 | 27.375 | 12.629 | 2.300 | 29.769 | 21.492 | 165.257 | 41.581 | 59.773 | 184.331 |
| Profit before tax | — | — | — | — | — | — | -1.594 | 13.979 | 46.602 | 27.472 | 45.872 | 369.145 | 22.668 | 7.844 | 348 | 24.899 | 16.071 | 153.680 | 32.364 | 50.692 | 172.397 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -1.270 | -1.934 | -908 | -2.179 | -2.289 | -1.048 | 1.802 | -421 | -154 | -316 | -767 | -2.334 | -1.813 | -2.167 | -2.966 |
| Net profit | — | — | — | — | — | — | -324 | 15.914 | 47.510 | 29.651 | 48.161 | 370.193 | 20.866 | 8.265 | 502 | 25.215 | 16.838 | 156.014 | 34.177 | 52.859 | 175.363 |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 699.140 | 501.695 | 508.281 | 524.620 | 464.143 | 325.387 | 373.812 | 386.254 | 337.835 | 415.781 | 417.540 | 631.978 | 578.170 | 547.803 | 830.083 |
| Equity | — | — | — | — | — | — | 98.887 | 109.108 | 159.497 | 185.511 | 53.284 | 315.526 | 236.392 | 239.657 | 240.159 | 263.311 | 235.376 | 429.348 | 460.314 | 393.894 | 562.871 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 600.252 | 392.587 | 348.784 | 339.109 | 410.859 | 8.958 | 137.420 | 146.597 | 97.676 | 152.470 | 182.164 | 198.321 | 112.952 | 148.288 | 258.158 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 600.252 | 392.587 | 348.784 | 339.109 | 410.859 | 9.861 | 137.420 | 146.597 | 97.676 | 152.470 | 182.164 | 198.321 | 112.952 | 148.288 | 258.158 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GSA INVEST ApS | Company | 100.0% | 100.0% | 2026 |
| Individual | 5.0% | 5.0% | 2011 | |
| Individual | 5.0% | 5.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Nickolas Falke Karlsen | Management | 0 companies |
| Jan Tøpholm | Board of Directors | 0 companies |
| Casper Moltke-Leth | Chairman | 0 companies |
| Lars Nørgaard | Board of Directors | 0 companies |
| Anders Steen Westermann | Board of Directors | 0 companies |