| Revenue | DKK 3,5M | -1759% |
| EBITDA | DKK -3,9M | +36% |
| Net profit | DKK -3,4M | +39% |
| Total assets | DKK 6,5M | +54% |
| Equity | DKK -9,1M | -4% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -699 | -573 | -748 | -277 | 63 | 857 | 1.983 | 1.700 | 325 | 1.996 | -210 | 3.476 |
| Staff expenses | -786 | -714 | -860 | -1.098 | -664 | -934 | -2.534 | -3.371 | -2.792 | -4.583 | -5.937 | -7.411 |
| EBITDA | -1.485 | -1.287 | -1.609 | -1.375 | -601 | -77 | -551 | -1.670 | -2.467 | -2.587 | -6.146 | -3.935 |
| Depreciation & amort. | -23 | -919 | -1.705 | -1.921 | -1.025 | -239 | -4 | -5 | -5 | -1 | -0 | -0 |
| EBIT | -1.508 | -2.206 | -3.314 | -3.296 | -1.626 | -316 | -555 | -1.676 | -2.472 | -2.588 | -6.146 | -3.935 |
| Net financials | 24 | -34 | -226 | -474 | -487 | -526 | 1.135 | -371 | -133 | -132 | -300 | -401 |
| Profit before tax | -1.484 | -2.240 | -3.540 | -3.769 | -2.113 | -841 | 580 | -2.046 | -2.605 | -2.721 | -6.446 | -4.336 |
| Tax | -370 | -565 | -813 | 196 | -82 | -96 | -291 | -253 | -433 | -779 | -929 | -965 |
| Net profit | -1.113 | -1.674 | -2.727 | -3.966 | -2.031 | -745 | 871 | -1.793 | -2.172 | -1.942 | -5.517 | -3.371 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.071 | 4.563 | 5.113 | 1.549 | 584 | 1.458 | 1.604 | 5.275 | 8.268 | 3.873 | 4.229 | 6.511 |
| Equity | 4.887 | 3.213 | 486 | -3.480 | -5.511 | -6.256 | -4.801 | 686 | -1.486 | -3.428 | -8.722 | -9.092 |
| Long-term debt | 0 | 0 | 4.118 | 4.317 | 5.252 | 5.319 | 3.347 | 1.061 | 1.353 | 2.061 | 8.482 | 9.377 |
| Short-term debt | 107 | 1.224 | 509 | 711 | 844 | 2.395 | 3.058 | 3.528 | 8.402 | 5.240 | 4.470 | 6.226 |
| Total debt | 107 | 1.224 | 4.627 | 5.028 | 6.095 | 7.715 | 6.406 | 4.589 | 9.754 | 7.301 | 12.951 | 15.603 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAUNEGÅRD ApS | Company | 33.3% | 33.3% | 2012 |
KUCH HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kissow Kuch Pedersen | Chief Executive Officer | 0 companies |
| Nicolai Schou Jensen | Chief Executive Officer | 0 companies |
| Ole Stouby | Chairman | 0 companies |
| Martin Frandsen Tobberup | Board of Directors | 0 companies |
| Jesper Kuch Flod Pedersen | Chairman | 0 companies |
| Kåre Stausø Wigh | Board of Directors | 0 companies |