| Revenue | DKK 111K | -85% |
| EBITDA | DKK -152K | -130% |
| Net profit | DKK -1,8M | -1426% |
| Total assets | DKK 671K | -72% |
| Equity | DKK -4,8M | -58% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -5 | -171 | -1.421 | -550 | -377 | 748 | 111 |
| Staff expenses | -0 | -116 | -918 | -1.278 | -922 | -247 | -263 |
| EBITDA | -5 | -287 | -2.340 | -1.828 | -1.298 | 501 | -152 |
| Depreciation & amort. | -0 | -0 | -490 | -490 | -490 | -490 | -490 |
| EBIT | -5 | -287 | -2.829 | -2.318 | -1.788 | 12 | -641 |
| Net financials | 0 | -3 | -20 | -97 | -176 | -201 | -263 |
| Profit before tax | -5 | -291 | -2.849 | -2.415 | -1.964 | -190 | -904 |
| Tax | -0 | -65 | -695 | -531 | -398 | -73 | 872 |
| Net profit | -5 | -226 | -2.154 | -1.884 | -1.566 | -116 | -1.776 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 334 | 3.408 | 2.566 | 2.582 | 2.373 | 2.426 | 671 |
| Equity | -5 | 2.669 | 515 | -1.369 | -2.935 | -3.052 | -4.828 |
| Long-term debt | 0 | 0 | 451 | 1.081 | 3.126 | 3.249 | 3.382 |
| Short-term debt | 339 | 492 | 1.600 | 2.870 | 2.182 | 2.229 | 2.117 |
| Total debt | 339 | 492 | 2.051 | 3.951 | 5.308 | 5.478 | 5.499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KP Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KP INVEST HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
JUNG HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
Laocoon ApS | Company | 5.0% | 5.0% | 2019 |
Fremad Bagud Holding ApS | Company | 5.0% | 5.0% | 2019 |
Cepa Holding IVS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Klavs Pedersen | Chief Executive Officer | 0 companies |
| Christer Odden | Chief Executive Officer | 0 companies |
| Henrik Jung Laursen | Chairman | 0 companies |
| Thomas Krøis | Board of Directors | 0 companies |
| Brian Franz Rinkenauer | Board of Directors | 0 companies |
| Jeppe Jelsbech Knudsen | Board of Directors | 0 companies |