| Revenue | DKK 1,9M | -53% |
| EBITDA | DKK 94K | -78% |
| Net profit | DKK 77K | -76% |
| Total assets | DKK 1,4M | -13% |
| Equity | DKK 931K | -7% |
| Employees | 4 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.538 | 1.240 | 768 | 1.532 | 1.522 | 3.581 | 3.913 | 4.886 | 4.071 | 1.920 |
| Staff expenses | -38 | -1.030 | -1.167 | -1.400 | -1.495 | -2.633 | -3.237 | -4.486 | -3.646 | -1.826 |
| EBITDA | 1.500 | 210 | -398 | 132 | 27 | 948 | 676 | 400 | 425 | 94 |
| Depreciation & amort. | -0 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.500 | 187 | -398 | 132 | 27 | 948 | 676 | 400 | 425 | 94 |
| Net financials | -0 | 38 | -6 | -10 | -3 | -8 | -8 | -2 | 6 | 8 |
| Profit before tax | 1.500 | 224 | -405 | 122 | 24 | 941 | 668 | 398 | 431 | 102 |
| Tax | 332 | 52 | -83 | 31 | 7 | 209 | 148 | 88 | 104 | 25 |
| Net profit | 1.167 | 172 | -322 | 91 | 17 | 732 | 520 | 310 | 327 | 77 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.072 | 1.184 | 1.015 | 496 | 886 | 1.937 | 1.889 | 2.110 | 1.612 | 1.402 |
| Equity | 1.217 | 389 | -263 | -172 | -154 | 577 | 697 | 867 | 1.004 | 931 |
| Long-term debt | 0 | 0 | 0 | 0 | 98 | 100 | 102 | 104 | 107 | 107 |
| Short-term debt | 827 | 795 | 1.278 | 667 | 942 | 1.259 | 1.089 | 1.139 | 501 | 364 |
| Total debt | 827 | 795 | 1.278 | 667 | 1.040 | 1.360 | 1.192 | 1.243 | 608 | 471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CS Management | Management | 2015 | — | — |
AK Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ThoKaSo Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Smedegaard | Management | 0 companies |
| Arne Kleven | Management | 0 companies |
| Peter Smedegaard | Chairman | 0 companies |
| Annette Kleven | Board of Directors | 0 companies |