| Revenue | DKK 525K | +8% |
| EBITDA | DKK 108K | +18% |
| Net profit | DKK 53K | +43% |
| Total assets | DKK 279K | -13% |
| Equity | DKK 183K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 944 | 896 | 1.107 | 844 | 644 | 746 | 956 | 952 | 722 | 580 | 544 | 554 | 484 | 525 |
| Staff expenses | -954 | -934 | -1.097 | -798 | -583 | -814 | -911 | -874 | -658 | -411 | -520 | -448 | -393 | -417 |
| EBITDA | -10 | -38 | 10 | 46 | 55 | -68 | 45 | 78 | 64 | 168 | 24 | 106 | 91 | 108 |
| Depreciation & amort. | 55 | -46 | -29 | -29 | -0 | -0 | -0 | -3 | -14 | -22 | -22 | -22 | -29 | -36 |
| EBIT | -66 | -84 | -19 | 17 | 55 | -68 | 45 | 74 | 50 | 146 | 2 | 85 | 62 | 71 |
| Net financials | -2 | -4 | 0 | 0 | -56 | -1 | -2 | -1 | -33 | -10 | -5 | 1 | -6 | -3 |
| Profit before tax | -60 | -88 | -19 | 17 | -0 | -69 | 43 | 73 | 17 | 137 | -2 | 86 | 56 | 69 |
| Tax | 4 | -0 | -0 | -0 | 35 | 18 | -0 | -7 | 9 | 39 | 3 | 26 | 19 | 15 |
| Net profit | -64 | -88 | -19 | 17 | -35 | -88 | 43 | 80 | 8 | 98 | -6 | 60 | 37 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 336 | 267 | 320 | 377 | 253 | 276 | 245 | 291 | 386 | 307 | 294 | 332 | 321 | 279 |
| Equity | 182 | 76 | 57 | 74 | 40 | -48 | -5 | 75 | 83 | 139 | 133 | 152 | 190 | 183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 191 | 263 | 302 | 213 | 324 | 250 | 216 | 303 | 168 | 161 | 180 | 132 | 97 |
| Total debt | 154 | 191 | 263 | 302 | 213 | 324 | 250 | 216 | 303 | 168 | 161 | 180 | 132 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Scheel Olsen | Founder | 0 companies |
| Mads Magnus Gylling Olsen | Deputy Chairman | 0 companies |