| Revenue | DKK 405K | -69% |
| EBITDA | DKK -294K | -180% |
| Net profit | DKK -2,5M | -166% |
| Total assets | DKK 4,9M | -30% |
| Equity | DKK -3,4M | -268% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -287 | 1.304 | 1.192 | 1.311 | 405 |
| Staff expenses | -969 | -950 | -959 | -943 | -699 |
| EBITDA | -1.257 | 354 | 233 | 368 | -294 |
| Depreciation & amort. | -134 | -112 | -93 | -76 | -2.101 |
| EBIT | -1.391 | 242 | 140 | 292 | -2.394 |
| Net financials | -466 | 135 | -132 | -194 | -99 |
| Profit before tax | -1.857 | 378 | 8 | 98 | -2.494 |
| Tax | -317 | 22 | 12 | 1.036 | -0 |
| Net profit | -1.541 | 356 | -5 | -938 | -2.494 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 10.455 | 8.327 | 8.219 | 7.040 | 4.945 |
| Equity | -343 | 13 | 9 | -929 | -3.423 |
| Long-term debt | 2.389 | 2.254 | 2.118 | 1.980 | 1.847 |
| Short-term debt | 8.216 | 6.059 | 6.093 | 5.989 | 6.521 |
| Total debt | 10.604 | 8.313 | 8.211 | 7.970 | 8.368 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KA Management | Management | 2017 |
| Former (1) | ||
LI Management | Management | 2012 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2012 | |
| Chairman | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Albæk Jørgensen | Management | 0 companies |
| Lasse Iver Wine Jensen | Management | 0 companies |
| Tony Tadic | Board of Directors | 0 companies |
| Stefan Tadic | Chairman | 0 companies |