| Revenue | DKK 821K | -171% |
| EBITDA | DKK -4,4M | +20% |
| Net profit | DKK -5,4M | +21% |
| Total assets | DKK 10,1M | -4% |
| Equity | DKK -17,2M | -46% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -251 | -74 | -82 | 34 | -74 | 301 | -583 | -1.156 | 821 |
| Staff expenses | -0 | -128 | -154 | -0 | -346 | -1.487 | -1.766 | -4.343 | -5.135 |
| EBITDA | -251 | -202 | -236 | 34 | -420 | -1.186 | -2.349 | -5.499 | -4.402 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -4 | -65 | -117 | -517 | -1.082 |
| EBIT | -251 | -202 | -236 | 34 | -424 | -1.250 | -2.466 | -6.016 | -5.483 |
| Net financials | -9 | -25 | -29 | -37 | -20 | -83 | -227 | -786 | -1.119 |
| Profit before tax | -260 | -226 | -264 | -3 | -445 | -1.334 | -2.693 | -6.801 | -6.602 |
| Tax | -56 | -50 | -58 | -7 | -98 | -0 | 27 | 28 | -1.199 |
| Net profit | -203 | -177 | -206 | 3 | -347 | -1.334 | -2.719 | -6.829 | -5.403 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 466 | 428 | 269 | 351 | 822 | 3.143 | 3.293 | 10.460 | 10.052 |
| Equity | -153 | -330 | -537 | -560 | -907 | -2.241 | -4.960 | -11.790 | -17.193 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 619 | 759 | 805 | 912 | 1.730 | 5.384 | 8.254 | 22.250 | 27.245 |
| Total debt | 619 | 759 | 805 | 912 | 1.730 | 5.384 | 8.254 | 22.250 | 27.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KK Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TEP HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
Otium Danmark ApS | Company | 90.0% | 90.0% | 2025 |
CSHJ Holding ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 10.0% | 10.0% | 2020 | |
Nikolaj Danneskjold Rasmussen Holding ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 20.0% | 20.0% | 2020 | |
KFO Holding anno 2025 ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Kjærgaard Sønderby | Chief Executive Officer | 0 companies |
| Kenneth Kristensen | Management | 0 companies |
| Nikolaj Danneskjold Rasmussen | Board of Directors | 0 companies |
| Nemanja Stankovic | Chairman | 0 companies |
| Niels Scheel Vandel Nørgaard | Board of Directors | 0 companies |
| Thomas Sønderby Sivholm | Board of Directors | 0 companies |
| Claus Nøhr Knudsen | Board of Directors | 0 companies |