| Revenue | DKK 1,8M | -44% |
| EBITDA | DKK 935K | -68% |
| Net profit | DKK 283K | -78% |
| Total assets | DKK 41,3M | +111% |
| Equity | DKK 27,5M | +47% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.042 | 4.027 | 3.991 | 3.198 | 1.793 |
| Staff expenses | -0 | -78 | -96 | -71 | -58 |
| EBITDA | 4.042 | 3.948 | 3.895 | 2.879 | 935 |
| Depreciation & amort. | -1.296 | -1.433 | -1.547 | -1.335 | -632 |
| EBIT | 2.746 | 2.515 | 2.348 | 1.545 | 303 |
| Net financials | -185 | -71 | -77 | 95 | -15 |
| Profit before tax | 2.561 | 2.444 | 2.271 | 1.640 | 288 |
| Tax | 564 | 537 | 500 | 359 | 5 |
| Net profit | 1.997 | 1.907 | 1.771 | 1.281 | 283 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.430 | 25.161 | 25.702 | 19.552 | 41.345 |
| Equity | 13.742 | 15.649 | 17.420 | 18.700 | 27.488 |
| Long-term debt | 7.092 | 6.166 | 5.267 | 0 | 10.299 |
| Short-term debt | 5.572 | 3.346 | 3.015 | 851 | 838 |
| Total debt | 12.664 | 9.512 | 8.282 | 851 | 11.137 |
| Name | Role | Member since |
|---|---|---|
| Current (7) | ||
MP Founder | Founder | 2020 |
SD Founder | Founder | 2020 |
PE Founder | Founder | 2020 |
PE Founder | Founder | 2020 |
KJ Founder | Founder | 2020 |
HJ Founder | Founder | 2020 |
KO Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 15–19.99% | 15–19.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Peter Madsen | Founder | 0 companies |
| Steen Dybdal Nielsen | Founder | 0 companies |
| Poul Erik Skov Nyborg | Founder | 0 companies |
| Poul Erik Køpke | Founder | 0 companies |
| Knud Jørn Alstrup | Founder | 0 companies |
| Hans Jørgen Pedersen | Founder | 0 companies |
| Klaus Obel Kristensen | Management | 0 companies |
| Simon Lauge Jørgensen | Board of Directors | 0 companies |
| Kåre Lauge Jørgensen | Chairman | 0 companies |
| Kasper Obel Kristensen | Board of Directors | 0 companies |