| Revenue | DKK 2,6M | -41% |
| EBITDA | DKK -6,8M | +43% |
| Net profit | DKK 49,2M | +440% |
| Total assets | DKK 314K | -100% |
| Equity | DKK -9M | +84% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.507 | 3.327 | 5.501 | 4.764 | 5.416 | 5.150 | 5.301 | 4.391 | 2.574 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.507 | 3.327 | 5.501 | 4.764 | 5.416 | 5.150 | 5.275 | -12.048 | -6.826 |
| Depreciation & amort. | -460 | -1.856 | -615 | -615 | -45.044 | -18.500 | -0 | -0 | -0 |
| EBIT | 1.047 | 1.470 | 4.887 | 4.149 | -39.628 | -13.350 | 5.275 | -12.048 | -6.826 |
| Net financials | -912 | -3.042 | -4.965 | -4.134 | -4.081 | -3.825 | -1.137 | -2.227 | 55.982 |
| Profit before tax | 135 | -1.572 | -78 | 15 | -43.709 | -17.174 | 4.138 | -14.275 | 49.156 |
| Tax | 31 | -350 | -16 | 4 | 17 | 161 | -754 | 196 | -0 |
| Net profit | 104 | -1.222 | -62 | 12 | -43.726 | -17.335 | 4.892 | -14.471 | 49.156 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152.131 | 175.196 | 174.106 | 173.506 | 128.484 | 109.539 | 111.239 | 96.255 | 314 |
| Equity | 154 | 2.882 | 2.430 | 2.442 | -41.284 | -58.619 | -43.727 | -58.198 | -9.042 |
| Long-term debt | 115.990 | 120.779 | 121.013 | 120.469 | 119.874 | 119.175 | 140.304 | 137.572 | 0 |
| Short-term debt | 35.956 | 51.535 | 50.663 | 50.116 | 49.894 | 48.984 | 14.662 | 16.882 | 9.356 |
| Total debt | 151.945 | 172.314 | 171.676 | 170.584 | 169.768 | 168.159 | 154.966 | 154.453 | 9.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRONTIER HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
Steen H. Nielsen ApS | Company | 10.0% | 10.0% | 2015 |
SB&K HOLDING A/S | Company | 10.0% | 10.0% | 2015 |
KVSK ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Kramer | Management | 0 companies |
| Eva Kragh Kramer | Board of Directors | 0 companies |
| Bo Visti Kristoffersen | Board of Directors | 0 companies |
| Peter Philip Tetzlaff | Chairman | 0 companies |
| Jan Hellmund Jensen | Chairman | 0 companies |
| Steen Hans Nielsen | Board of Directors | 0 companies |