| Revenue | DKK 296K | -196% |
| EBITDA | DKK 296K | +196% |
| Net profit | DKK 221K | +153% |
| Total assets | DKK 893K | +5% |
| Equity | DKK 581K | +62% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -51 | 296 | 560 | 498 | 375 | 52 | 636 | 37 | -265 | 82 | -13 | -309 | 296 |
| Staff expenses | -145 | -351 | -365 | -364 | -178 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -196 | -55 | 195 | 134 | 197 | -35 | 636 | 37 | -265 | 82 | -13 | -309 | 296 |
| Depreciation & amort. | -93 | -186 | -164 | -164 | -164 | -164 | -164 | -82 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -289 | -240 | 30 | -30 | 33 | -199 | 472 | -45 | -265 | 82 | -13 | -309 | 296 |
| Net financials | 2 | 4 | 13 | -31 | -7 | -6 | -5 | -4 | -11 | -175 | 64 | -20 | -75 |
| Profit before tax | -286 | -236 | 44 | -61 | 26 | -205 | 466 | -50 | -277 | -93 | 50 | -329 | 221 |
| Tax | -63 | 63 | -0 | -0 | -0 | -0 | -27 | -10 | -60 | 12 | -2 | 87 | -0 |
| Net profit | -223 | -299 | 44 | -61 | 26 | -205 | 494 | -40 | -216 | -104 | 52 | -416 | 221 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.456 | 1.340 | 1.998 | 1.852 | 1.217 | 933 | 1.248 | 1.058 | 1.007 | 1.390 | 1.300 | 855 | 893 |
| Equity | 277 | -23 | 621 | 560 | 586 | 380 | 874 | 500 | 823 | 724 | 773 | 358 | 581 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.180 | 1.363 | 1.377 | 1.292 | 632 | 553 | 374 | 558 | 184 | 666 | 527 | 496 | 312 |
| Total debt | 1.180 | 1.363 | 1.377 | 1.292 | 632 | 553 | 374 | 558 | 184 | 666 | 527 | 496 | 312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 33.3% | 33.3% | 2021 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 | |
KSL ApS | Company | 25.0% | 25.0% | 2013 |
| Individual | 25.0% | 25.0% | 2013 | |
DB ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Skovbjerg Larsen | Founder | 0 companies |
| Dorte Skovbjerg Meldgaard | Board of Directors | 0 companies |
| Jörgen Karlsson | Chairman | 0 companies |