| Revenue | DKK -24K | +27% |
| EBITDA | DKK -24K | -27% |
| Net profit | DKK -19K | -38% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK 504K | -4% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 651 | -25 | -171 | -46 | -503 | -19 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 651 | -25 | -171 | -46 | -503 | -19 | -24 |
| Depreciation & amort. | -18 | -67 | -98 | -98 | -207 | -0 | -0 |
| EBIT | 633 | -92 | -269 | -144 | -711 | -19 | -24 |
| Net financials | -11 | -9 | -5 | 20 | -7 | 2 | 0 |
| Profit before tax | 621 | -101 | -273 | -124 | -717 | -17 | -24 |
| Tax | 137 | -22 | -60 | -27 | -158 | -4 | -5 |
| Net profit | 485 | -79 | -213 | -97 | -559 | -14 | -19 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.799 | 1.659 | 1.404 | 1.250 | 1.052 | 1.056 | 1.060 |
| Equity | 1.485 | 1.406 | 1.192 | 1.096 | 536 | 523 | 504 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 172 | 185 | 124 | 515 | 533 | 556 |
| Total debt | 211 | 172 | 185 | 124 | 515 | 533 | 556 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2022 | — | — |
LT Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| 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 | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KILO VC3 ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Slipsager | Management | 0 companies |
| Lars Torp | Management | 0 companies |
| Else Slipsager | Board of Directors | 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 |
| Niels Holch Povlsen | Board of Directors | 0 companies |