| Revenue | DKK 648K | -27% |
| EBITDA | DKK -640K | +33% |
| Net profit | DKK -1,2M | +26% |
| Total assets | DKK 8,4M | -5% |
| Equity | DKK -4,9M | -33% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 472 | 934 | -78 | -79 | -856 | 68 | -257 | 728 | 776 | 884 | 648 |
| Staff expenses | -774 | -1.281 | -181 | -337 | -454 | -472 | -442 | -981 | -868 | -1.840 | -1.288 |
| EBITDA | -302 | -347 | -259 | -417 | -1.310 | -404 | -699 | -253 | -92 | -955 | -640 |
| Depreciation & amort. | 6 | 13 | 25 | 216 | -701 | -2.839 | -387 | -1.858 | -1.934 | -729 | -423 |
| EBIT | -308 | -360 | -285 | -633 | -2.011 | -3.244 | -1.086 | -2.111 | -2.026 | -1.684 | -1.063 |
| Net financials | 1 | 3 | -2 | -71 | -15 | -184 | 7.754 | -180 | -179 | -153 | -130 |
| Profit before tax | -308 | -356 | -287 | -704 | -2.026 | -3.427 | 6.668 | -2.291 | -2.204 | -1.837 | -1.193 |
| Tax | -86 | -78 | -63 | -163 | -455 | -836 | -214 | -572 | -299 | -219 | -0 |
| Net profit | -222 | -278 | -224 | -541 | -1.571 | -2.592 | 6.882 | -1.719 | -1.905 | -1.617 | -1.193 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.470 | 3.013 | 5.293 | 9.613 | 10.306 | 7.196 | 8.252 | 5.441 | 6.302 | 8.783 | 8.356 |
| Equity | -125 | -403 | -617 | -1.155 | -2.726 | -5.317 | 1.574 | -145 | -2.050 | -3.667 | -4.860 |
| Long-term debt | 1.236 | 2.467 | 4.286 | 8.879 | 11.050 | 11.311 | 5.110 | 4.072 | 6.383 | 9.382 | 8.924 |
| Short-term debt | 170 | 494 | 813 | 607 | 634 | 415 | 1.126 | 1.419 | 1.969 | 3.068 | 4.292 |
| Total debt | 1.407 | 2.961 | 5.098 | 9.486 | 11.683 | 11.726 | 6.236 | 5.492 | 8.352 | 12.450 | 13.216 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 20.0% | 20.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2018 | |
| Individual | 5.0% | 5.0% | 2018 | |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2014 |
| Individual | 5.0% | 5.0% | 2018 | |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus William Ahlbech | Chief Executive Officer | 0 companies |
| Thor Jespersen | Chairman | 0 companies |
| Palle Stevn | Board of Directors | 0 companies |
| Muriel Medard | Board of Directors | 0 companies |
| Niels Jesper Jespersen Jensen | Chairman | 0 companies |
| Per Hartmann Christensen | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |
| Børge Lindberg | Board of Directors | 0 companies |