| Revenue | DKK -4K | -16% |
| EBITDA | DKK -4K | +16% |
| Net profit | DKK -3K | -951% |
| Total assets | DKK 126K | -2% |
| Equity | DKK 122K | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -14 | -16 | -8 | -7 | -12 | -7 | -4 | -4 | -6 | -7 | -5 | -4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7 | -13 | -14 | -53 | -8 | -7 | -12 | -7 | -4 | -4 | -6 | -7 | -5 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | -13 | -14 | -53 | -8 | -7 | -12 | -7 | -4 | -4 | -6 | -7 | -5 | -4 |
| Net financials | 0 | 0 | 0 | -19 | -0 | -1 | 8 | 7 | 7 | 8 | 8 | 5 | 5 | 1 |
| Profit before tax | -7 | -13 | -14 | -72 | -8 | -8 | -5 | 0 | 4 | 4 | 2 | -2 | -0 | -4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -0 | -0 | -1 |
| Net profit | -7 | -13 | -14 | -72 | -8 | -8 | -5 | 0 | 4 | 4 | 9 | -2 | -0 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 262 | 330 | 379 | 218 | 56 | 58 | 287 | 304 | 316 | 327 | 211 | 130 | 129 | 126 |
| Equity | 89 | 76 | 62 | -9 | -17 | -25 | 190 | 190 | 194 | 198 | 207 | 125 | 125 | 122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 173 | 253 | 317 | 228 | 73 | 83 | 97 | 113 | 122 | 129 | 4 | 5 | 4 | 4 |
| Total debt | 173 | 253 | 317 | 228 | 73 | 83 | 97 | 113 | 122 | 129 | 4 | 5 | 4 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARIELYST HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kaj Vestergaard | Management | 0 companies |
| Klavs Kaiser | Chairman | 0 companies |
| Charlotte Dorthea Hammer Vestergaard | Board of Directors | 0 companies |