| Revenue | DKK -2M | -111% |
| EBITDA | DKK -3,3M | -119% |
| Net profit | DKK 7,2M | -49% |
| Total assets | DKK 91,1M | +40% |
| Equity | DKK 11,2M | -41% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3 | 1.918 | 2.232 | 5.272 | 1.757 | 2.670 | 18.575 | -2.049 |
| Staff expenses | -0 | -0 | -0 | -513 | -0 | -747 | -1.077 | -1.050 |
| EBITDA | 1 | 111 | 2.232 | 4.759 | 1.757 | 1.923 | 17.498 | -3.349 |
| Depreciation & amort. | -0 | -0 | -0 | -96 | -0 | -0 | -0 | -1 |
| EBIT | 1 | 111 | 2.232 | 4.663 | 1.757 | 1.923 | 17.498 | -3.350 |
| Net financials | -0 | -0 | -6 | -48 | -577 | -1.918 | -327 | 10.204 |
| Profit before tax | 1 | 111 | 2.227 | 4.615 | 1.181 | 5 | 17.170 | 6.854 |
| Tax | 0 | 24 | 490 | 1.014 | 269 | 9 | 3.020 | -305 |
| Net profit | 1 | 87 | 1.736 | 3.601 | 911 | -5 | 14.150 | 7.160 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4 | 823 | 7.562 | 20.278 | 62.290 | 48.462 | 65.117 | 91.102 |
| Equity | 3 | 91 | 1.827 | 3.955 | 4.867 | 4.862 | 19.012 | 11.172 |
| Long-term debt | 0 | 0 | 0 | 3.250 | 3.575 | 0 | 4.547 | 23.643 |
| Short-term debt | 1 | 733 | 5.735 | 13.073 | 53.849 | 43.600 | 46.105 | 56.286 |
| Total debt | 1 | 733 | 5.735 | 16.323 | 57.424 | 43.600 | 46.105 | 79.930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fremsyn A/S | Company | 100.0% | 100.0% | 2024 |
MS AGDAL HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
Fremsyn Holding ApS | Company | 100.0% | 100.0% | 2024 |
CSLR HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Boesgaard Christensen | Chief Executive Officer | 0 companies |
| Clemen Stig Lehd Rasmussen | Board of Directors | 0 companies |
| Nina Hamada Schwartz | Board of Directors | 0 companies |
| Kim Lindsø Thelin | Chairman | 0 companies |
| Lars Byberg | Chairman | 0 companies |
| Martin Sebastian Agdal | Board of Directors | 0 companies |
| Jens Toftegaard Andersen | Board of Directors | 0 companies |
| Stephan Blicher Christophersen | Chairman | 0 companies |