| Revenue | DKK 9K | -145% |
| EBITDA | DKK 9K | +145% |
| Net profit | DKK -8K | -104% |
| Total assets | DKK 16K | +43% |
| Equity | DKK -365K | -2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 189 | 378 | 405 | 3 | -109 | -1.330 | -21 | 9 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 189 | 378 | 405 | 3 | -109 | -1.330 | -21 | 9 |
| Depreciation & amort. | -31 | -76 | -77 | -77 | -77 | -0 | -0 | -0 |
| EBIT | 158 | 302 | 328 | -74 | -186 | -1.330 | -21 | 9 |
| Net financials | -75 | -176 | -402 | -93 | -644 | -1.451 | 236 | 22 |
| Profit before tax | 84 | 126 | -74 | -167 | -830 | -2.781 | 216 | 31 |
| Tax | 24 | 28 | 7 | -37 | -146 | 402 | 34 | 39 |
| Net profit | 60 | 98 | -81 | -130 | -684 | -3.183 | 182 | -8 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 9.146 | 9.253 | 9.366 | 9.309 | 8.899 | 352 | 11 | 16 |
| Equity | 3.468 | 3.567 | 3.485 | 3.355 | 2.671 | -424 | -357 | -365 |
| Long-term debt | 4.742 | 4.512 | 4.367 | 4.554 | 4.268 | 12 | 12 | 12 |
| Short-term debt | 911 | 1.123 | 1.455 | 1.378 | 1.942 | 764 | 356 | 369 |
| Total debt | 5.653 | 5.635 | 5.822 | 5.932 | 6.210 | 776 | 368 | 381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cogitec Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Sørensen | Management | 0 companies |
| Jakob Sørensen | Board of Directors | 0 companies |
| Inge Merete Sørensen | Board of Directors | 0 companies |