| Revenue | DKK 28K | -82% |
| EBITDA | DKK 28K | -81% |
| Net profit | DKK 76K | -37% |
| Total assets | DKK 2,8M | -2% |
| Equity | DKK 2,6M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.463 | 5.589 | 6.085 | 6.416 | 5.696 | 6.532 | 9.041 | 10.135 | 10.950 | 11.431 | 5.970 | 351 | 158 | 28 |
| Staff expenses | -4.639 | -4.494 | -5.061 | -5.550 | -5.022 | -6.170 | -8.760 | -9.610 | -10.534 | -6.982 | -3.876 | -233 | -13 | -0 |
| EBITDA | 824 | 1.095 | 1.023 | 866 | 674 | 361 | 281 | 525 | 417 | 4.449 | 2.094 | 118 | 144 | 28 |
| Depreciation & amort. | -350 | -350 | -365 | -305 | -336 | -182 | -242 | -293 | -229 | -325 | -0 | -0 | -0 | -0 |
| EBIT | 474 | 744 | 658 | 561 | 339 | 179 | 39 | 233 | 188 | 4.124 | 2.094 | 118 | 144 | 28 |
| Net financials | -78 | -77 | -56 | 107 | 30 | -22 | 64 | -129 | -48 | 158 | -77 | -39 | 17 | 70 |
| Profit before tax | 396 | 667 | 602 | 667 | 368 | 157 | 103 | 104 | 140 | 4.282 | 2.017 | 79 | 161 | 98 |
| Tax | 101 | -31 | 235 | 147 | 84 | 37 | 37 | 50 | 55 | 946 | 453 | 23 | 41 | 22 |
| Net profit | 295 | 698 | 367 | 520 | 284 | 120 | 66 | 54 | 85 | 3.337 | 1.564 | 56 | 121 | 76 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.479 | 10.100 | 8.964 | 8.904 | 8.661 | 8.991 | 12.266 | 12.990 | 11.822 | 15.769 | 11.350 | 2.473 | 2.845 | 2.777 |
| Equity | 2.538 | 2.986 | 3.103 | 3.323 | 3.608 | 3.328 | 3.394 | 3.447 | 3.532 | 4.802 | 4.365 | 2.422 | 2.542 | 2.618 |
| Long-term debt | 2.371 | 1.982 | 1.311 | 1.105 | 784 | 0 | 0 | 0 | 0 | 2.342 | 0 | 26 | 182 | 54 |
| Short-term debt | 3.292 | 4.068 | 3.487 | 3.497 | 3.206 | 4.534 | 7.573 | 8.193 | 7.142 | 6.840 | 6.980 | 26 | 121 | 104 |
| Total debt | 5.663 | 6.050 | 4.798 | 4.601 | 3.989 | 4.534 | 7.573 | 8.193 | 7.142 | 9.181 | 6.980 | 52 | 303 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Newfield ApS | Company | 33.3% | 33.3% | 2010 |
DR CPH A/S | Company | 33.3% | 33.3% | 2020 |
Colstrup Holding ApS | Company | 33.3% | 33.3% | 2017 |
JOCS Holding IVS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Nymark Christensen | Management | 0 companies |
| Jens Michael Colstrup | Chairman | 0 companies |
| Morten Nymark Christensen | Board of Directors | 0 companies |
| Kim Olsen | Board of Directors | 0 companies |
| Simon Høgenhav | Board of Directors | 0 companies |