| Revenue | DKK 5,6M | +2% |
| EBITDA | DKK 482K | -11% |
| Net profit | DKK 80K | +8% |
| Total assets | DKK 10,2M | +5% |
| Equity | DKK 873K | +10% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 547 | 1.099 | 2.349 | 2.747 | 3.261 | 2.829 | 5.147 | 5.501 | 5.592 |
| Staff expenses | -242 | -781 | -1.782 | -2.560 | -2.664 | -3.099 | -4.370 | -4.959 | -5.110 |
| EBITDA | 304 | 318 | 567 | 187 | 597 | -271 | 770 | 542 | 482 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 |
| EBIT | 304 | 318 | 567 | 187 | 597 | -271 | 770 | 542 | 477 |
| Net financials | 119 | -48 | -45 | -13 | -194 | -58 | -215 | -380 | -374 |
| Profit before tax | 423 | 269 | 522 | 174 | 403 | -328 | 555 | 162 | 103 |
| Tax | 67 | 88 | 131 | 45 | 94 | 53 | 51 | 88 | 23 |
| Net profit | 356 | 181 | 391 | 129 | 309 | -381 | 504 | 74 | 80 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 841 | 2.868 | 3.329 | 4.350 | 5.056 | 6.891 | 8.764 | 9.770 | 10.212 |
| Equity | 406 | 386 | 565 | 477 | 566 | -41 | 718 | 793 | 873 |
| Long-term debt | 0 | 0 | 0 | 35 | 211 | 1.679 | 1.285 | 1.171 | 1.001 |
| Short-term debt | 435 | 2.483 | 2.764 | 3.837 | 4.275 | 5.249 | 6.759 | 7.805 | 7.982 |
| Total debt | 435 | 2.483 | 2.764 | 3.872 | 4.486 | 6.928 | 8.044 | 8.977 | 8.983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2015 | — | — |
MW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Increase Holding ApS | Company | 50.0% | 50.0% | 2022 |
Wedersøe Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Simonsen | Management | 0 companies |
| Martin Wedersøe | Management | 0 companies |
| Connie Søborg Hansen | Chairman | 0 companies |