| Revenue | DKK 2,9M | -442% |
| EBITDA | DKK 334K | +108% |
| Net profit | DKK 114K | +103% |
| Total assets | DKK 2,5M | +83% |
| Equity | DKK -1,4M | +8% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -509 | -187 | -920 | -356 | -102 | 47 | 629 | -1.723 | -2.997 | -852 | 2.912 |
| Staff expenses | -740 | -581 | -1.539 | -1.321 | -965 | -635 | -1.181 | -2.210 | -3.195 | -3.146 | -2.578 |
| EBITDA | -1.248 | -768 | -2.459 | -1.677 | -1.067 | -687 | -652 | -4.033 | -6.292 | -3.998 | 334 |
| Depreciation & amort. | -20 | -25 | -25 | -25 | -25 | -5 | -70 | -70 | -70 | -70 | -70 |
| EBIT | -1.269 | -793 | -2.484 | -1.702 | -1.092 | -692 | -722 | -4.103 | -6.362 | -4.069 | 264 |
| Net financials | -13 | -97 | -168 | -196 | -46 | -3 | -2 | -25 | -2 | -81 | -150 |
| Profit before tax | -1.281 | -889 | -2.652 | -1.898 | -1.138 | -695 | -724 | -4.128 | -6.364 | -4.150 | 114 |
| Tax | -235 | -194 | -499 | -354 | -249 | -233 | -149 | -336 | -624 | -435 | -0 |
| Net profit | -1.046 | -696 | -2.153 | -1.544 | -890 | -462 | -575 | -3.792 | -5.740 | -3.715 | 114 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 475 | 1.592 | 1.889 | 723 | 793 | 1.339 | 1.244 | 3.400 | 2.654 | 1.351 | 2.476 |
| Equity | -381 | -1.077 | -2.570 | -4.114 | -356 | 1.182 | 607 | 2.972 | 2.232 | -1.483 | -1.369 |
| Long-term debt | 613 | 2.509 | 3.890 | 3.428 | 1.000 | 0 | 400 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 160 | 569 | 1.409 | 149 | 157 | 238 | 428 | 423 | 2.834 | 3.845 |
| Total debt | 857 | 2.669 | 4.458 | 4.837 | 1.149 | 157 | 638 | 428 | 423 | 2.834 | 3.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Reck-Nielsen Holding ApS | Company | 25.0% | 25.0% | 2020 |
C. Østergaard Holding ApS | Company | 25.0% | 25.0% | 2020 |
KCBL MANAGEMENT ApS | Company | 5.0% | 5.0% | 2020 |
CAI Holding 2017 ApS | Company | 5.0% | 5.0% | 2020 |
Sagitta Ventures ApS | Company | 33.3% | 15.0% | 2023 |
Styrelsen for Forskning og Uddannelse | Company | 20.0% | 20.0% | 2015 |
| Individual | 25.0% | 25.0% | 2023 | |
Uddannelses- og Forskningsstyrelsen | Company | 10.0% | 15.0% | 2019 |
CLAUSEN ENGINEERING ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Reck - Nielsen | Chief Executive Officer | 0 companies |
| Knud Carsten Bernhard Lønfeldt | Chairman | 0 companies |
| Peter Johnsen | Chairman | 0 companies |
| Tove Feld | Board of Directors | 0 companies |
| Torben Jacobsen | Board of Directors | 0 companies |
| Guoxin Cai | Board of Directors | 0 companies |
| Michael Frank | Chairman | 0 companies |
| Leif Jensen | Board of Directors | 0 companies |
| Kim Mølbæk Nielsen | Chairman | 0 companies |