| Revenue | DKK -100K | -85% |
| EBITDA | DKK -200K | +85% |
| Net profit | DKK -255K | +78% |
| Total assets | DKK 6,7M | +168% |
| Equity | DKK 3,4M | +165% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 |
|---|---|---|---|
| Revenue | -1.359 | -664 | -100 |
| Staff expenses | -732 | -700 | -100 |
| EBITDA | -2.090 | -1.364 | -200 |
| Depreciation & amort. | -28 | -59 | -68 |
| EBIT | -2.119 | -1.423 | -268 |
| Net financials | -95 | -89 | -67 |
| Profit before tax | -2.213 | -1.512 | -335 |
| Tax | -527 | -326 | -79 |
| Net profit | -1.687 | -1.186 | -255 |
| Item | 2014 | 2015 | 2016 |
|---|---|---|---|
| Total assets | 1.249 | 2.508 | 6.730 |
| Equity | -1.544 | 1.293 | 3.420 |
| Long-term debt | 0 | 0 | 1.845 |
| Short-term debt | 2.793 | 1.215 | 1.185 |
| Total debt | 2.793 | 1.215 | 3.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IB R. NISSEN HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
JOHA HOLDING, PADBORG ApS | Company | 10.0% | 10.0% | 2015 |
BJERGGAARD CONSULT ApS | Company | 5.0% | 5.0% | 2015 |
JENS ENEMARK INVEST ApS | Company | 10.0% | 10.0% | 2015 |
SIDIS ApS | Company | 25.0% | 25.0% | 2015 |
| Individual | 0.0% | 0.0% | 2015 | |
HERA HOLDING DANMARK A/S | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Skovbo Lott | Management | 0 companies |
| John Hansen | Board of Directors | 0 companies |
| Henning Andersen Krüger | Board of Directors | 0 companies |
| Ib Rossen Nissen | Board of Directors | 0 companies |
| Henrik Raunkjær | Chairman | 0 companies |
| Jens Enemark | Board of Directors | 0 companies |
| Jesper Schack | Chairman | 0 companies |