| Revenue | DKK 356K | -12% |
| EBITDA | DKK 356K | -12% |
| Net profit | DKK 154K | -70% |
| Total assets | DKK 8,6M | -3% |
| Equity | DKK 765K | -6% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -229 | -94 | 186 | 90 | 297 | 476 | 404 | 356 |
| Staff expenses | -0 | -529 | -304 | -202 | -85 | -475 | -549 | -1 | -0 |
| EBITDA | — | -758 | -397 | -16 | 175 | -177 | -73 | 403 | 356 |
| Depreciation & amort. | -0 | -60 | -60 | -60 | -60 | -80 | -84 | -84 | -84 |
| EBIT | — | -817 | -457 | -76 | 115 | -257 | -157 | 319 | 271 |
| Net financials | 0 | -50 | 47 | 18 | 280 | -737 | 336 | 341 | -70 |
| Profit before tax | — | -868 | -410 | -58 | 396 | -995 | 179 | 660 | 201 |
| Tax | -0 | -0 | 1 | 1 | -398 | -210 | 45 | 144 | 47 |
| Net profit | — | -868 | -411 | -59 | 793 | -785 | 134 | 516 | 154 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.436 | 8.269 | 8.429 | 9.499 | 10.251 | 8.732 | 8.697 | 8.855 | 8.616 |
| Equity | 1.488 | 620 | 210 | 151 | 944 | 160 | 294 | 810 | 765 |
| Long-term debt | 2.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.143 | 7.649 | 8.219 | 9.348 | 9.228 | 8.572 | 8.403 | 7.991 | 7.751 |
| Total debt | 6.948 | 7.649 | 8.219 | 9.348 | 9.228 | 8.572 | 8.403 | 7.991 | 7.751 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CK Management | Management | 2017 | — | — |
PK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOAN Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Caroline Korsaa Andersen | Management | 0 companies |
| Peter Korsaa Andersen | Management | 0 companies |
| Peer Gert Andersen | Board of Directors | 0 companies |
| Pernille Pallesen Andersen | Board of Directors | 0 companies |
| Lasse Schou Holbøll | Chairman | 0 companies |