| Revenue | DKK -819K | -181% |
| EBITDA | DKK -819K | -181% |
| Net profit | DKK -1,6M | -102% |
| Total assets | DKK 19,3M | -39% |
| Equity | DKK 8,9M | -52% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -101 | -17 | -202 | -120 | 8.584 | 1.012 | -819 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -101 | -17 | -202 | -120 | 8.584 | 1.012 | -819 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -60 | -35 |
| EBIT | -101 | -17 | -202 | -120 | 8.584 | 952 | -854 |
| Net financials | -1 | -2 | -13 | -15 | -136 | -1.949 | -1.233 |
| Profit before tax | -102 | -19 | -216 | -134 | 8.447 | -997 | -2.088 |
| Tax | -22 | -4 | -73 | -29 | 1.872 | -190 | -457 |
| Net profit | -80 | -15 | -143 | -105 | 6.575 | -807 | -1.630 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 27.215 | 29.175 | 48.137 | 93.713 | 67.266 | 31.522 | 19.250 |
| Equity | -17 | -33 | 5.824 | 15.719 | 22.295 | 18.487 | 8.857 |
| Long-term debt | 26.685 | 27.712 | 33.180 | 67.119 | 27.117 | 68 | 0 |
| Short-term debt | 547 | 1.495 | 7.750 | 10.599 | 17.537 | 12.338 | 10.293 |
| Total debt | 27.232 | 29.207 | 40.930 | 77.719 | 44.654 | 12.407 | 10.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KD Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KSE Group A/S | Company | 50.0% | 50.0% | 2021 |
JS HOLDING A/S | Company | 20.0% | 20.0% | 2021 |
Front-Invest ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Søballe | Chief Executive Officer | 0 companies |
| Kim Dyhr Skotte | Chief Executive Officer | 0 companies |
| Jens Søgaard Jørgensen | Chairman | 0 companies |
| Hasse Engbo Christensen | Board of Directors | 0 companies |