| Revenue | DKK -132K | +73% |
| EBITDA | DKK -136K | -64% |
| Net profit | DKK -687K | -246% |
| Total assets | DKK 135K | -83% |
| Equity | DKK -2,8M | -33% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | 410 | 1.335 | -205 | 32 | -68 | -76 | -132 |
| Staff expenses | -0 | -606 | -993 | -290 | -44 | -5 | -5 | -4 |
| EBITDA | -68 | -206 | 126 | -496 | -30 | -74 | -83 | -136 |
| Depreciation & amort. | -0 | -43 | -166 | -244 | -393 | -168 | -156 | -81 |
| EBIT | -68 | -250 | -40 | -740 | -423 | -242 | -239 | -217 |
| Net financials | 0 | -19 | -125 | -62 | -1.155 | 934 | 660 | -494 |
| Profit before tax | -67 | -268 | -165 | -802 | -1.579 | 692 | 421 | -711 |
| Tax | -0 | -0 | -0 | -0 | -229 | -68 | -49 | -24 |
| Net profit | -67 | -268 | -165 | -802 | -1.350 | 761 | 470 | -687 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 49 | 1.663 | 3.318 | 2.951 | 1.185 | 1.177 | 799 | 135 |
| Equity | -17 | -286 | -451 | -1.253 | -2.603 | -1.743 | -2.063 | -2.750 |
| Long-term debt | 0 | 0 | 333 | 92 | 10 | 18 | 16 | 16 |
| Short-term debt | 66 | 1.948 | 3.436 | 4.112 | 3.779 | 2.902 | 2.845 | 2.869 |
| Total debt | 66 | 1.948 | 3.769 | 4.204 | 3.789 | 2.920 | 2.862 | 2.885 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 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 | Chairman | 0 companies |
| Inge Merete Sørensen | Board of Directors | 0 companies |