| Revenue | DKK 43K | -58% |
| EBITDA | DKK 42K | -27% |
| Net profit | DKK 35K | -28% |
| Total assets | DKK 724K | -83% |
| Equity | DKK 666K | -85% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 419 | 1.325 | 2.122 | 2.728 | 2.633 | 1.855 | 1.742 | 1.503 | -71 | -51 | 5 | 102 | 43 |
| Staff expenses | -0 | -285 | -1.250 | -1.783 | -1.463 | -1.454 | -1.133 | -871 | -687 | -73 | -78 | -54 | -43 | -0 |
| EBITDA | -66 | 134 | 75 | 339 | 1.265 | 1.179 | 722 | 871 | 816 | -143 | -130 | -49 | 58 | 42 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -10 | -13 | -12 | -14 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -66 | 134 | 75 | 339 | 1.256 | 1.166 | 710 | 857 | 805 | -143 | -130 | -49 | 58 | 42 |
| Net financials | -3 | 3 | 3 | 11 | 56 | 85 | 75 | 73 | 84 | -4 | -2 | 1 | 3 | 2 |
| Profit before tax | -69 | 137 | 79 | 351 | 1.311 | 1.251 | 785 | 930 | 890 | -148 | -132 | -47 | 62 | 44 |
| Tax | -17 | 34 | 19 | 82 | 289 | 275 | 173 | 205 | 196 | -31 | -29 | -10 | 13 | 10 |
| Net profit | -52 | 103 | 59 | 268 | 1.023 | 976 | 613 | 726 | 694 | -117 | -103 | -37 | 48 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153 | 347 | 553 | 1.040 | 2.454 | 3.659 | 4.196 | 5.100 | 6.181 | 5.709 | 5.613 | 5.530 | 4.370 | 724 |
| Equity | — | 181 | 241 | 509 | 1.532 | 2.507 | 3.120 | 3.846 | 4.540 | 4.423 | 4.320 | 4.283 | 4.331 | 666 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 74 | 166 | 312 | 531 | 921 | 1.150 | 1.075 | 1.254 | 1.445 | 1.286 | 1.293 | 1.247 | 39 | 59 |
| Total debt | 74 | 166 | 312 | 531 | 921 | 1.150 | 1.075 | 1.254 | 1.641 | 1.286 | 1.293 | 1.247 | 39 | 59 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2010 | — | — |
PT Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSK ABC HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kjeld Smith Facius | Management | 0 companies |
| Per Thorsted | Management | 0 companies |
| Lene Facius | Chairman | 0 companies |
| Kasper Smith Facius | Board of Directors | 0 companies |