| Revenue | DKK 0 | — |
| EBITDA | DKK -25,5M | -197% |
| Net profit | DKK 15,2M | +388% |
| Total assets | DKK 244,2M | +23% |
| Equity | DKK 167,1M | +12% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 6.959 | 189 | -183 | -1.206 | 0 |
| Staff expenses | -14.786 | -7.530 | -7.364 | -7.382 | -13.356 |
| EBITDA | -7.826 | -7.341 | -7.546 | -8.588 | -25.502 |
| Depreciation & amort. | -16 | -22 | -20 | -0 | -62 |
| EBIT | -7.843 | -7.364 | -7.566 | -8.588 | -25.564 |
| Net financials | 7.471 | 25.478 | 50.997 | 297 | 34.307 |
| Profit before tax | -372 | 18.114 | 43.431 | -8.291 | 8.743 |
| Tax | -2.331 | -2.510 | -2.503 | -3.015 | -6.434 |
| Net profit | 1.959 | 20.624 | 45.933 | -5.276 | 15.177 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 151.593 | 178.490 | 241.269 | 198.997 | 244.238 |
| Equity | 78.265 | 105.058 | 153.261 | 148.647 | 167.050 |
| Long-term debt | 45.209 | 64.966 | 65.898 | 1.628 | 12.819 |
| Short-term debt | 27.922 | 8.091 | 20.793 | 40.043 | 52.707 |
| Total debt | 73.131 | 73.056 | 86.691 | 41.671 | 65.526 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
KN Chief Executive Officer | Chief Executive Officer | 2014 |
JR Management | Management | 2019 |
JF Management | Management | 2017 |
| Former (1) | ||
KR Management | Management | 2017 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Chairman | 2014 | |
| Deputy Chairman | 2022 | |
| Board of Directors | 2015 | |
| Board of Directors | 2023 | |
| Former (4) | ||
| Board of Directors | 2014 – 2014 | |
| Board of Directors | 2014 – 2017 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2014 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2015 | |
| Company | 5–9.99% | 5–9.99% | 2016 | |
| Company | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Nielsen | Chief Executive Officer | 0 companies |
| Kenn Righolt | Management | 0 companies |
| Johnny Rask Jensen | Management | 0 companies |
| Jean-Christophe Francois Girouard | Management | 0 companies |
| Jan Henrik Christiansen | Chairman | 0 companies |
| Frederik Thoring Flagstad | Board of Directors | 0 companies |
| Morten Skovfoged Tinggaard | Deputy Chairman | 0 companies |
| Botond Vagi | Board of Directors | 0 companies |
| Richard Breiter | Board of Directors | 0 companies |
| Annemette Færch | Board of Directors | 0 companies |
| Henrik Skaanderup | Board of Directors | 0 companies |
| Pernille Fabricius | Board of Directors | 0 companies |