| Revenue | DKK 17K | -185% |
| EBITDA | DKK 17K | +185% |
| Net profit | DKK 61K | +222% |
| Total assets | DKK 1,6M | +1% |
| Equity | DKK 739K | +9% |
| Employees | 19 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.562 | 1.982 | 4.083 | 2.199 | 6.761 | 7.134 | 14.622 | 5.396 | -20 | 17 |
| Staff expenses | -2.028 | -1.889 | -1.629 | -2.202 | -3.080 | -2.992 | -3.655 | -261 | -0 | -0 |
| EBITDA | 1.708 | -296 | 2.380 | -3 | 3.681 | 4.141 | 10.937 | -1.747 | -20 | 17 |
| Depreciation & amort. | 862 | 779 | -792 | -1.109 | -1.748 | -1.756 | -4.039 | -33 | -0 | -0 |
| EBIT | 846 | -1.075 | 1.588 | -1.112 | 1.933 | 2.385 | 6.898 | -1.780 | -20 | 17 |
| Net financials | -690 | -589 | -579 | -1.032 | -1.990 | -1.870 | -1.821 | -88 | -30 | 56 |
| Profit before tax | 156 | -1.664 | 1.008 | -2.144 | -58 | 516 | 5.077 | -1.868 | -50 | 78 |
| Tax | 188 | -280 | 110 | -387 | 116 | -116 | 973 | 200 | -0 | 17 |
| Net profit | -31 | -1.384 | 899 | -1.757 | -174 | 632 | 4.105 | -2.068 | -50 | 61 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.267 | 35.257 | 34.684 | 55.196 | 53.981 | 53.427 | 52.339 | 1.500 | 1.566 | 1.586 |
| Equity | 476 | -908 | -10 | -1.767 | -1.940 | -1.309 | 2.796 | 728 | 678 | 739 |
| Long-term debt | 31.701 | 31.188 | 30.798 | 48.282 | 47.580 | 45.207 | 43.985 | 0 | 0 | 0 |
| Short-term debt | 4.903 | 4.977 | 3.879 | 8.681 | 8.341 | 9.528 | 5.557 | 772 | 888 | 847 |
| Total debt | 36.604 | 36.165 | 34.677 | 56.963 | 55.921 | 54.735 | 49.543 | 772 | 888 | 847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2014 | — | — |
PV Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
K.S.D. HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
PVD HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Storm Davidsen | Management | 0 companies |
| Per Vejlgård Davidsen | Founder | 0 companies |
| Jørgen Kristian Hedeager Nielsen | Board of Directors | 0 companies |
| Jacob Olesen | Board of Directors | 0 companies |
| Henning Storm Rasmussen | Board of Directors | 0 companies |
| Ove Bonde Møller | Board of Directors | 0 companies |