| Revenue | DKK 396K | -12% |
| EBITDA | DKK 276K | -27% |
| Net profit | DKK 217K | -27% |
| Total assets | DKK 841K | -12% |
| Equity | DKK 717K | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 608 | 956 | 965 | 888 | 841 | 608 | 403 | 445 | 712 | 367 | 867 | 622 | 452 | 396 |
| Staff expenses | -619 | -700 | -737 | -647 | -530 | -507 | -394 | -259 | -350 | -343 | -380 | -527 | -72 | -120 |
| EBITDA | -11 | 255 | 228 | 241 | 311 | 101 | 10 | 186 | 362 | 24 | 487 | 95 | 380 | 276 |
| Depreciation & amort. | -92 | -92 | -92 | -0 | -0 | -0 | -3 | -3 | -3 | -3 | -3 | -1 | -0 | -0 |
| EBIT | -103 | 163 | 136 | 241 | 311 | 101 | 7 | 183 | 359 | 21 | 483 | 94 | 380 | 276 |
| Net financials | -0 | -1 | -0 | 5 | -1 | -1 | 0 | -1 | -5 | -5 | -2 | 0 | 0 | 2 |
| Profit before tax | -103 | 163 | 136 | 246 | 311 | 100 | 7 | 183 | 354 | 16 | 481 | 94 | 380 | 278 |
| Tax | -25 | 44 | 35 | 58 | 69 | 22 | 3 | 38 | 79 | 4 | 107 | 21 | 84 | 61 |
| Net profit | -78 | 119 | 102 | 188 | 242 | 77 | 5 | 144 | 275 | 12 | 374 | 73 | 297 | 217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 886 | 951 | 741 | 884 | 873 | 702 | 581 | 805 | 1.058 | 672 | 1.170 | 681 | 953 | 841 |
| Equity | 476 | 595 | 602 | 688 | 742 | 577 | 505 | 644 | 775 | 512 | 874 | 573 | 797 | 717 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 364 | 334 | 139 | 197 | 131 | 125 | 76 | 161 | 283 | 160 | 296 | 108 | 156 | 124 |
| Total debt | 364 | 334 | 139 | 197 | 131 | 125 | 76 | 161 | 283 | 160 | 296 | 108 | 156 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 2010 | — | — |
IP Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DXT HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Sørensen | Founder | 0 companies |
| Inger Palsgaard Bach | Management | 0 companies |
| Niels Bach-Sørensen | Board of Directors | 0 companies |
| Esben Bach-Sørensen | Chairman | 0 companies |