| Revenue | DKK 6,1M | +41% |
| EBITDA | DKK -1,9M | +32% |
| Net profit | DKK 77,6M | +14% |
| Total assets | DKK 1,1B | +2% |
| Equity | DKK 607,3M | +5% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 0 | 3.392 | 4.340 | 6.121 |
| Staff expenses | -400 | -400 | -370 | -376 | -353 | -335 | -334 | -339 | -0 | -5.160 | -5.397 | -5.482 |
| EBITDA | -425 | -419 | -381 | -345 | -323 | -305 | -305 | -307 | -16 | -2.930 | -2.833 | -1.913 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.422 | -2.683 | -3.359 |
| EBIT | -425 | -419 | -381 | -345 | -323 | -305 | -305 | -307 | -16 | -5.352 | -5.516 | -5.272 |
| Net financials | 17.489 | 17.426 | 21.485 | 29.857 | 28.993 | 26.673 | 33.655 | 82.508 | 21.201 | 46.824 | 76.823 | 81.262 |
| Profit before tax | 17.064 | 17.008 | 21.105 | 29.512 | 28.671 | 26.368 | 33.350 | 82.201 | 21.185 | 41.472 | 71.307 | 75.990 |
| Tax | -1.965 | -1.609 | -981 | -933 | -912 | -918 | -938 | -964 | -987 | -550 | 3.166 | -1.578 |
| Net profit | 19.029 | 18.617 | 22.085 | 30.445 | 29.583 | 27.286 | 34.288 | 83.165 | 22.173 | 42.022 | 68.141 | 77.568 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 297.326 | 289.220 | 288.329 | 332.247 | 360.273 | 356.417 | 390.300 | 471.152 | 504.062 | 1.016.439 | 1.038.862 | 1.057.539 |
| Equity | 25.358 | 41.603 | 46.697 | 90.327 | 118.029 | 117.570 | 149.918 | 233.257 | 268.438 | 544.965 | 579.026 | 607.318 |
| Long-term debt | 255.521 | 142.169 | 135.495 | 135.265 | 138.081 | 140.927 | 143.863 | 146.913 | 149.763 | 0 | 0 | 0 |
| Short-term debt | 16.447 | 105.447 | 106.137 | 106.655 | 104.163 | 97.920 | 96.519 | 90.982 | 85.861 | 471.474 | 459.617 | 450.221 |
| Total debt | 271.968 | 247.617 | 241.633 | 241.920 | 242.244 | 238.847 | 240.381 | 237.895 | 235.624 | 471.474 | 459.617 | 450.221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2025 | — | — |
LB Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAKKOR Holding ApS | Company | 15.0% | 0.0% | 2024 |
MIKKOR Holding ApS | Company | 15.0% | 0.0% | 2024 |
MAKKOR Holding Aps | Company | 15.0% | 0.0% | 2024 |
PAKKOR Holding 2023 ApS | Company | 15.0% | 0.0% | 2023 |
PAKKOR Holding ApS | Company | 15.0% | 0.0% | 2017 |
KRKKOR Holding ApS | Company | 15.0% | 0.0% | 2024 |
MAKKOR Holding 2023 ApS | Company | 5.0% | 0.0% | 2023 |
Kornerup Holding A/S | Company | 0.0% | 100.0% | 2021 |
| Individual | 0.0% | 33.3% | 2024 | |
MIKKOR Holding 2023 ApS | Company | 5.0% | 0.0% | 2023 |
5K HOLDING ApS | Company | 90.0% | 0.0% | 2013 |
| Individual | 0.0% | 33.3% | 2024 | |
KAKKOR Holding 2023 ApS | Company | 5.0% | 0.0% | 2023 |
Kornerup Holding 2023 ApS | Company | 0.0% | 100.0% | 2023 |
Kornerup Holding 2021 ApS | Company | 33.3% | 100.0% | 2023 |
KRKKOR Holding 2023 ApS | Company | 5.0% | 0.0% | 2023 |
| Individual | 0.0% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jón Kristjánsson | Management | 0 companies |
| Lars Byrgesen | Management | 0 companies |
| Peter Andreas Kornerup | Board of Directors | 0 companies |
| Katrine Kornerup-Lauridsen | Board of Directors | 0 companies |
| Hans Møller Christensen | Chairman | 0 companies |
| Mads Kornerup | Board of Directors | 0 companies |
| Kristian Kornerup | Board of Directors | 0 companies |
| Mikkel Kornerup | Board of Directors | 0 companies |