| Revenue | DKK 154K | -40% |
| EBITDA | DKK 154K | -40% |
| Net profit | DKK 37K | -71% |
| Total assets | DKK 3,1M | -3% |
| Equity | DKK 316K | +13% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 115 | 236 | 323 | 330 | 257 | 154 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 46 | 97 | 164 | 61 | 257 | 154 |
| Depreciation & amort. | -37 | -37 | -37 | -37 | -87 | -87 |
| EBIT | 9 | 60 | 127 | 23 | 170 | 67 |
| Net financials | -25 | 67 | -41 | -39 | -36 | -35 |
| Profit before tax | -15 | 127 | 86 | -15 | 133 | 33 |
| Tax | -0 | 36 | 27 | 5 | 8 | -4 |
| Net profit | -15 | 91 | 59 | -20 | 125 | 37 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 3.061 | 3.100 | 3.148 | 3.140 | 3.174 | 3.069 |
| Equity | 25 | 115 | 174 | 154 | 280 | 316 |
| Long-term debt | 1.880 | 1.737 | 1.645 | 1.556 | 1.531 | 1.455 |
| Short-term debt | 1.156 | 1.248 | 1.329 | 1.430 | 1.363 | 1.298 |
| Total debt | 3.036 | 2.985 | 2.974 | 2.986 | 2.894 | 2.753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UT Deputy | Deputy | 2020 | — | — |
SA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIN GROUP APS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ulla Thomsen | Deputy | 0 companies |
| Sofie Alsbo | Management | 0 companies |
| Emil Alsbo | Board of Directors | 0 companies |
| Bent Alsbo | Chairman | 0 companies |