| Revenue | DKK 568K | -4% |
| EBITDA | DKK 327K | -13% |
| Net profit | DKK 135K | -24% |
| Total assets | DKK 3M | -5% |
| Equity | DKK 259K | -30% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 478 | 423 | 480 | 462 | 456 | 483 | 503 | 525 | 566 | 575 | 601 | 590 | 568 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | 210 | 294 | 294 | 284 | 308 | 313 | 233 | 361 | 373 | 413 | 377 | 327 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -71 | -74 | -74 | -74 | -75 | -75 | -75 | -75 | -75 |
| EBIT | 74 | 210 | 294 | 294 | 213 | 234 | 238 | 159 | 287 | 298 | 338 | 302 | 252 |
| Net financials | -124 | -151 | -150 | -144 | -144 | -135 | -130 | -100 | -72 | -83 | -72 | -76 | -79 |
| Profit before tax | -50 | 58 | 144 | 150 | 69 | 99 | 108 | 59 | 214 | 215 | 266 | 226 | 173 |
| Tax | -0 | 15 | 34 | 33 | 16 | 22 | 24 | 13 | 47 | 47 | 59 | 50 | 38 |
| Net profit | -50 | 44 | 110 | 117 | 53 | 77 | 84 | 46 | 167 | 168 | 207 | 177 | 135 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.566 | 3.500 | 3.491 | 3.543 | 3.545 | 3.506 | 3.442 | 3.507 | 3.477 | 3.243 | 3.277 | 3.130 | 2.978 |
| Equity | 30 | 74 | 184 | 301 | 354 | 431 | 515 | 561 | 507 | 449 | 428 | 369 | 259 |
| Long-term debt | 2.784 | 2.680 | 2.593 | 2.486 | 2.334 | 2.185 | 2.056 | 1.988 | 1.917 | 1.859 | 1.801 | 1.742 | 1.683 |
| Short-term debt | 752 | 746 | 715 | 757 | 858 | 891 | 872 | 958 | 1.053 | 935 | 1.049 | 1.020 | 1.036 |
| Total debt | 3.536 | 3.426 | 3.308 | 3.242 | 3.192 | 3.075 | 2.927 | 2.946 | 2.970 | 2.794 | 2.850 | 2.762 | 2.719 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 2012 | — | — |
OW Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2012 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Stub Jørgensen | Founder | 0 companies |
| Ole Willer Klein | Management | 0 companies |