| Revenue | DKK 869K | -8% |
| EBITDA | DKK 3,3M | +169% |
| Net profit | DKK 1,7M | +141% |
| Total assets | DKK 48,6M | +7% |
| Equity | DKK 16,9M | +11% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 904 | 750 | 989 | 948 | 869 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 904 | -8.085 | 6.915 | -4.850 | 3.330 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 904 | -8.085 | 6.915 | -4.850 | 3.330 |
| Net financials | -619 | -622 | -146 | -423 | -1.185 |
| Profit before tax | 285 | -8.707 | 6.770 | -5.273 | 2.145 |
| Tax | 63 | -1.915 | 1.489 | -1.160 | 472 |
| Net profit | 222 | -6.792 | 5.281 | -4.113 | 1.673 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 53.631 | 45.140 | 51.255 | 45.641 | 48.641 |
| Equity | 17.138 | 10.345 | 15.626 | 15.213 | 16.886 |
| Long-term debt | 20.373 | 20.253 | 883 | 17.625 | 17.637 |
| Short-term debt | 11.087 | 11.471 | 30.227 | 9.507 | 10.199 |
| Total debt | 31.460 | 31.724 | 31.110 | 27.132 | 27.836 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KF Management | Management | 2026 |
| Former (3) | ||
IJ Management | Management | 2016 – 2022 |
GR Management | Management | 2010 – 2016 |
MB Management | Management | 2022 – 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (8) | ||
| Deputy Chairman | 2022 – 2022 | |
| Board of Directors | 2014 – 2022 | |
| Deputy Chairman | 2016 – 2022 | |
| Board of Directors | 2010 – 2014 | |
| Chairman | 2016 – 2022 | |
| Chairman | 2022 – 2025 | |
| Board of Directors | 2022 – 2025 | |
| Chairman | 2010 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Isak Jakob Samuelsson | Management | 0 companies |
| Gustav Robert Carlsson | Management | 0 companies |
| Michael Byrgesen Hansen | Management | 0 companies |
| Kristian Fredrik Mehus | Management | 0 companies |
| Annika Kristin Samuelsson Enderlein | Deputy Chairman | 0 companies |
| Isak Jakob Samuelsson | Board of Directors | 0 companies |
| Jonas Nyegaard Olesen | Board of Directors | 0 companies |
| Benjamin Kevin Samuelsson | Deputy Chairman | 0 companies |
| Torbjörn Arvid Andreas Carlsson | Board of Directors | 0 companies |
| Kristian Samuelsson | Chairman | 0 companies |
| Henrik Lildballe | Chairman | 0 companies |
| Cecilie Rust | Chairman | 0 companies |
| Tina Hansen | Board of Directors | 0 companies |
| Karl Christoffer Lorensson | Chairman | 0 companies |