| Revenue | DKK 47K | -100% |
| EBITDA | DKK 47K | -100% |
| Net profit | DKK 204K | -95% |
| Total assets | DKK 3,7M | -39% |
| Equity | DKK 3,1M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 576 | 733 | 1.904 | 239 | 342 | 370 | 425 | 609 | 1.200 | 785 | -232 | 12.952 | 47 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 223 | 380 | 1.749 | 239 | 342 | 370 | 425 | 609 | 905 | 785 | -232 | 12.952 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -156 | -156 | -157 | -171 | -193 | -186 | -156 | -89 | -222 | -29 |
| EBIT | 223 | 380 | 1.749 | 84 | 186 | 214 | 254 | 416 | 719 | 629 | -321 | 12.730 | 17 |
| Net financials | -376 | -325 | -228 | -197 | -250 | -125 | -124 | -1.543 | -1.077 | -476 | -52 | -6.182 | 250 |
| Profit before tax | -153 | 55 | 1.521 | -114 | -64 | 88 | 130 | -1.127 | -358 | 153 | -373 | 6.548 | 268 |
| Tax | -38 | 17 | 343 | -25 | 30 | 20 | 29 | 54 | 8 | 198 | 143 | 2.261 | 64 |
| Net profit | -115 | 38 | 1.177 | -89 | -93 | 68 | 101 | -1.181 | -366 | -44 | -516 | 4.287 | 204 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.804 | 8.358 | 7.784 | 8.033 | 5.360 | 6.312 | 6.834 | 6.757 | 6.304 | 6.467 | 10.427 | 6.065 | 3.725 |
| Equity | — | -401 | 776 | 687 | 594 | 662 | 763 | -418 | -784 | -828 | 2.285 | 2.868 | 3.071 |
| Long-term debt | 15.106 | 13.446 | 9.631 | 9.146 | 4.416 | 4.224 | 4.225 | 4.544 | 4.482 | 4.287 | 3.904 | 11 | 18 |
| Short-term debt | 691 | 2.036 | 2.170 | 2.773 | 322 | 1.378 | 1.769 | 2.505 | 2.606 | 3.007 | 4.239 | 3.179 | 629 |
| Total debt | 15.797 | 15.482 | 7.008 | 7.346 | 4.738 | 5.602 | 5.994 | 7.050 | 7.088 | 7.294 | 8.143 | 3.190 | 647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cogitec Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Sørensen | Management | 0 companies |