| Revenue | DKK 6,9M | +21% |
| EBITDA | DKK 3,4M | +42% |
| Net profit | DKK 2,5M | +58% |
| Total assets | DKK 15,4M | +7% |
| Equity | DKK 13,8M | +22% |
| Employees | 12 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 1.448 | 1.328 | 1.648 | 1.976 | 2.607 | 3.097 | 5.932 | 8.974 | 5.824 | 5.689 | 6.867 |
| Staff expenses | -0 | -951 | -1.029 | -1.271 | -1.217 | -1.272 | -1.526 | -2.595 | -2.795 | -3.314 | -3.316 | -3.509 |
| EBITDA | 8 | 476 | 299 | 377 | 759 | 1.335 | 1.572 | 3.337 | 6.179 | 2.510 | 2.373 | 3.358 |
| Depreciation & amort. | -13 | -57 | -60 | -53 | -18 | -19 | -15 | -47 | -47 | -67 | -111 | -131 |
| EBIT | -4 | 419 | 239 | 324 | 741 | 1.317 | 1.557 | 3.290 | 6.132 | 2.443 | 2.261 | 3.228 |
| Net financials | -27 | -85 | -144 | -146 | -324 | -272 | -176 | -167 | -109 | -341 | -227 | -82 |
| Profit before tax | -32 | 335 | 95 | 178 | 417 | 1.045 | 1.381 | 3.122 | 6.023 | 2.102 | 2.034 | 3.146 |
| Tax | -8 | 78 | 28 | 40 | 91 | 229 | 316 | 716 | 1.325 | 458 | 486 | 692 |
| Net profit | -24 | 256 | 67 | 138 | 326 | 816 | 1.065 | 2.406 | 4.698 | 1.644 | 1.549 | 2.454 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.905 | 3.023 | 5.881 | 4.653 | 5.917 | 6.236 | 6.850 | 10.568 | 12.461 | 19.629 | 14.474 | 15.437 |
| Equity | 56 | 313 | 380 | 518 | 844 | 1.660 | 2.725 | 4.932 | 9.130 | 9.774 | 11.322 | 13.776 |
| Long-term debt | 0 | 1.884 | 1.576 | 1.533 | 2.374 | 1.859 | 1.458 | 1.079 | 719 | 359 | 0 | 0 |
| Short-term debt | 2.849 | 827 | 3.925 | 2.601 | 2.699 | 2.717 | 2.667 | 4.553 | 2.612 | 9.493 | 3.105 | 1.610 |
| Total debt | 2.849 | 2.710 | 5.501 | 4.135 | 5.073 | 4.576 | 4.125 | 5.632 | 3.331 | 9.852 | 3.105 | 1.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KS Holding, Lejre ApS | Company | 100.0% | 100.0% | 2016 |
COLORIT OSTED A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Søholm | Management | 0 companies |