| Revenue | DKK 166K | -96% |
| EBITDA | DKK -2,4M | -256% |
| Net profit | DKK -3,8M | -446% |
| Total assets | DKK 22,9M | +5% |
| Equity | DKK -3,7M | -4705% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 3.358 | 3.220 | 3.546 | 4.228 | 166 |
| Staff expenses | -2.165 | -1.871 | -2.408 | -2.683 | -2.556 |
| EBITDA | 1.193 | 1.349 | 1.138 | 1.544 | -2.407 |
| Depreciation & amort. | -66 | -87 | -47 | -69 | -45 |
| EBIT | 1.127 | 1.262 | 1.090 | 1.475 | -2.452 |
| Net financials | -610 | -1.145 | -749 | -751 | -1.353 |
| Profit before tax | 517 | 117 | 342 | 724 | -3.805 |
| Tax | -0 | -0 | -297 | -375 | -0 |
| Net profit | 517 | 117 | 639 | 1.099 | -3.805 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 19.386 | 22.048 | 21.158 | 21.744 | 22.924 |
| Equity | 2.613 | 2.729 | -1.018 | 81 | -3.724 |
| Long-term debt | 5.290 | 5.037 | 5.250 | 6.986 | 12.100 |
| Short-term debt | 11.483 | 14.281 | 16.925 | 14.677 | 14.548 |
| Total debt | 16.773 | 19.319 | 22.176 | 21.663 | 26.648 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KS Founder | Founder | 2007 |
| Former (1) | ||
SS Management | Management | 2023 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (5) | ||
| Board of Directors | 2021 – 2025 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2014 – 2017 | |
| Chairman | 2014 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Individual | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Skougaard Frandsen | Founder | 0 companies |
| Simon Skougaard Frandsen | Management | 0 companies |
| Nemanja Stankovic | Board of Directors | 0 companies |
| Per Lilholt | Board of Directors | 0 companies |
| Gard Holger Hansen | Board of Directors | 0 companies |
| Oddvar Halvorsen | Board of Directors | 0 companies |
| Ole Kousgaard Frandsen | Chairman | 0 companies |