| Revenue | DKK -7K | -27% |
| EBITDA | DKK -7K | +27% |
| Net profit | DKK 103K | -12% |
| Total assets | DKK 8,8M | +4% |
| Equity | DKK 3,2M | +3% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -7 | -7 | -10 | -7 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -14 | -14 | -71 | -7 | -7 | -10 | -7 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -14 | -14 | -71 | -7 | -7 | -10 | -7 |
| Net financials | 1.248 | 50 | 594 | -1.677 | 4.893 | 185 | 160 | 140 |
| Profit before tax | 1.235 | 37 | 580 | -1.749 | 4.886 | 178 | 149 | 132 |
| Tax | -95 | -112 | -99 | -106 | 35 | 45 | 33 | 29 |
| Net profit | 1.330 | 149 | 679 | -1.642 | 4.851 | 133 | 117 | 103 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15.999 | 14.057 | 13.517 | 11.022 | 9.862 | 10.202 | 8.486 | 8.814 |
| Equity | 1.379 | 1.519 | 2.198 | 556 | 4.412 | 4.544 | 3.146 | 3.249 |
| Long-term debt | 12.600 | 10.500 | 9.000 | 8.416 | 4.365 | 4.540 | 4.140 | 4.306 |
| Short-term debt | 2.020 | 2.038 | 2.319 | 2.050 | 1.085 | 1.118 | 1.200 | 1.260 |
| Total debt | 14.620 | 12.538 | 11.319 | 10.466 | 5.450 | 5.658 | 5.340 | 5.565 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2017 | — | — |
LT Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Summit Holding 2017 ApS | Company | 33.3% | 33.3% | 2023 |
FORA 1 ApS | Company | 20.0% | 20.0% | 2023 |
FORA 2 ApS | Company | 20.0% | 20.0% | 2023 |
| Individual | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Søderberg | Management | 0 companies |
| Lone Thornberg | Management | 0 companies |
| Dorit Lund Buhl | Board of Directors | 0 companies |
| Erik Lorenz Petersen | Chairman | 0 companies |
| Tina Ilsted Terkelsen | Board of Directors | 0 companies |
| Lilian Merete Mogensen | Board of Directors | 0 companies |