| Revenue | DKK 1,4M | +3% |
| EBITDA | DKK 1,9M | +29% |
| Net profit | DKK 1M | +47% |
| Total assets | DKK 23,3M | +7% |
| Equity | DKK 7,1M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 | 136 | 189 | 169 | 275 | 217 | 447 | 617 | 769 | 734 | 983 | 1.099 | 1.334 | 1.368 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | -186 | 189 | 169 | 275 | 500 | 521 | 853 | 1.182 | 1.872 | 965 | -43 | 1.450 | 1.876 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 34 | -186 | 189 | 169 | 275 | 500 | 521 | 853 | 1.182 | 1.872 | 965 | -43 | 1.450 | 1.876 |
| Net financials | -132 | -69 | -23 | -53 | -46 | -94 | -191 | -281 | -280 | -329 | -432 | -528 | -562 | -572 |
| Profit before tax | -98 | -256 | 158 | 198 | 228 | 406 | 330 | 572 | 903 | 1.542 | 534 | -571 | 888 | 1.304 |
| Tax | -17 | -53 | 39 | 45 | 76 | 66 | 73 | 126 | 194 | 339 | 122 | -126 | 195 | 287 |
| Net profit | -82 | -203 | 119 | 153 | 152 | 340 | 257 | 446 | 708 | 1.203 | 412 | -445 | 692 | 1.017 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.767 | 3.711 | 3.825 | 4.535 | 4.751 | 7.983 | 9.840 | 12.222 | 13.866 | 15.953 | 20.698 | 20.442 | 21.824 | 23.275 |
| Equity | 1.057 | 2.035 | 2.154 | 2.307 | 2.459 | 2.799 | 3.056 | 3.502 | 4.210 | 5.414 | 5.826 | 5.380 | 6.073 | 7.090 |
| Long-term debt | 1.498 | 1.607 | 1.562 | 1.446 | 1.406 | 1.338 | 1.282 | 1.225 | 1.169 | 1.108 | 1.116 | 1.047 | 1.048 | 989 |
| Short-term debt | 210 | 69 | 110 | 783 | 886 | 3.818 | 5.396 | 7.249 | 8.096 | 8.759 | 13.021 | 13.435 | 14.003 | 14.270 |
| Total debt | 1.708 | 1.676 | 1.672 | 2.229 | 2.293 | 5.155 | 6.678 | 8.475 | 9.265 | 9.868 | 14.137 | 14.483 | 15.051 | 15.258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KI Management | Management | 2010 | — | — |
MP Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSFP HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Karina Ingemann Pedersen | Management | 0 companies |
| Michael Pedersen | Management | 0 companies |