| Revenue | DKK 3,4M | +173% |
| EBITDA | DKK 1,7M | +401% |
| Net profit | DKK 362K | +122% |
| Total assets | DKK 9,7M | +20% |
| Equity | DKK 5,8M | +7% |
| Employees | 4 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 502 | 1.143 | -324 | 514 | 1.494 | 1.251 | 3.418 |
| Staff expenses | -0 | -0 | -281 | -801 | -1.006 | -1.807 | -1.749 |
| EBITDA | 502 | 1.143 | -605 | -287 | 488 | -555 | 1.669 |
| Depreciation & amort. | -28 | -274 | -628 | -902 | -1.058 | -1.274 | -1.393 |
| EBIT | 475 | 868 | -1.232 | -1.189 | -570 | -1.830 | 276 |
| Net financials | -8 | -13 | 450 | 1.005 | 2.021 | -229 | 145 |
| Profit before tax | 467 | 856 | -782 | -184 | 1.450 | -2.059 | 420 |
| Tax | 103 | 188 | -479 | -313 | -125 | -403 | 58 |
| Net profit | 364 | 667 | -303 | 128 | 1.575 | -1.655 | 362 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.409 | 5.670 | 5.428 | 6.191 | 8.434 | 8.080 | 9.688 |
| Equity | 2.364 | 3.031 | 2.728 | 5.545 | 7.120 | 5.465 | 5.827 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 942 | 2.347 | 2.685 | 637 | 1.009 | 2.344 | 3.532 |
| Total debt | 942 | 2.347 | 2.685 | 637 | 1.009 | 2.344 | 3.532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KILO VC4 ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Slipsager | Management | 0 companies |
| Søren Elmelund Johansen From | Board of Directors | 0 companies |
| Hans Christian Pape | Board of Directors | 0 companies |
| Lars Tylvad Andersen | Chairman | 0 companies |
| Lars Peder Larsen Underbjerg | Board of Directors | 0 companies |
| Jan Leon Lovmand | Chairman | 0 companies |
| Ketil Årdal | Board of Directors | 0 companies |
| Troels Ørting Jørgensen | Chairman | 0 companies |
| Lars Torp | Board of Directors | 0 companies |
| Niels Holch Povlsen | Board of Directors | 0 companies |