| Revenue | DKK 4M | -16% |
| EBITDA | DKK 336K | -62% |
| Net profit | DKK 251K | -63% |
| Total assets | DKK 1,8M | -17% |
| Equity | DKK 433K | -48% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.872 | 1.876 | 3.505 | 5.443 | 7.679 | 7.142 | 4.857 | 3.473 | 3.153 | 3.876 | 4.155 | 4.723 | 4.689 | 3.959 |
| Staff expenses | -1.124 | -946 | -1.931 | -3.379 | -5.145 | -6.550 | -6.040 | -3.281 | -2.481 | -2.569 | -2.931 | -3.112 | -3.800 | -3.623 |
| EBITDA | 748 | 930 | 1.574 | 2.065 | 2.534 | 592 | -1.183 | 192 | 672 | 1.307 | 1.224 | 1.611 | 889 | 336 |
| Depreciation & amort. | 155 | 83 | 164 | 714 | 368 | -329 | -146 | -70 | -45 | -5 | -11 | -54 | -32 | -0 |
| EBIT | 593 | 847 | 1.410 | 1.350 | 2.166 | 263 | -1.328 | 122 | 627 | 1.302 | 1.213 | 1.557 | 857 | 336 |
| Net financials | 4 | 0 | 22 | -47 | 82 | 152 | 31 | -6 | -19 | 19 | -9 | 5 | 17 | -8 |
| Profit before tax | 597 | 847 | 1.432 | 1.303 | 2.248 | 414 | -1.297 | 117 | 608 | 1.321 | 1.204 | 1.562 | 874 | 327 |
| Tax | 159 | 222 | 369 | 331 | 491 | 98 | -282 | 26 | 138 | 293 | 269 | 349 | 198 | 77 |
| Net profit | 438 | 625 | 1.063 | 972 | 1.757 | 317 | -1.015 | 90 | 470 | 1.028 | 935 | 1.213 | 676 | 251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 784 | 1.357 | 2.570 | 3.686 | 5.001 | 3.586 | 2.373 | 1.746 | 1.871 | 2.978 | 2.033 | 2.640 | 2.118 | 1.752 |
| Equity | 518 | 1.043 | 1.566 | 1.472 | 2.259 | 876 | -139 | -48 | 421 | 1.108 | 1.043 | 1.356 | 832 | 433 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211 | 210 | 214 | 224 | 0 | 0 |
| Short-term debt | 264 | 312 | 1.002 | 2.213 | 2.741 | 2.710 | 2.512 | 1.794 | 1.238 | 1.660 | 776 | 1.060 | 1.287 | 1.319 |
| Total debt | 264 | 312 | 1.002 | 2.213 | 2.741 | 2.710 | 2.512 | 1.794 | 1.450 | 1.870 | 990 | 1.285 | 1.287 | 1.319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Founder | Founder | 2011 | — | — |
NK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C. STORGAARD HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
Klena Holding ApS | Company | 20.0% | 20.0% | 2021 |
ANDERS BROGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Rahbech | Founder | 0 companies |
| Nikolaj Klena | Management | 0 companies |
| Anders Brogaard Jensen | Board of Directors | 0 companies |
| Søren Peter Ditlevsen | Chairman | 0 companies |
| Hanne Schmidt Pedersen | Board of Directors | 0 companies |
| Christian Storgaard Pedersen | Chairman | 0 companies |
| Mathilde Engberg Pedersen | Board of Directors | 0 companies |