| Revenue | DKK 3,4M | +40% |
| EBITDA | DKK 218K | +535% |
| Net profit | DKK 54K | +209% |
| Total assets | DKK 4,5M | +27% |
| Equity | DKK 964K | +6% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -30 | 239 | 524 | 1.032 | 2.439 | 3.418 |
| Staff expenses | -0 | -141 | -566 | -1.334 | -2.489 | -3.200 |
| EBITDA | -30 | 31 | -42 | -389 | -50 | 218 |
| Depreciation & amort. | -0 | -16 | -28 | -0 | -0 | -18 |
| EBIT | -30 | 15 | -70 | -389 | -50 | 200 |
| Net financials | -0 | -0 | -19 | -30 | 0 | -146 |
| Profit before tax | -30 | 15 | -90 | -420 | -50 | 54 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -30 | 15 | -90 | -420 | -50 | 54 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 42 | 457 | 1.079 | 2.452 | 3.540 | 4.485 |
| Equity | 10 | 26 | -64 | 243 | 910 | 964 |
| Long-term debt | 0 | 0 | 348 | 1.744 | 2.631 | 1.403 |
| Short-term debt | 5 | 414 | 779 | 464 | 0 | 2.117 |
| Total debt | 5 | 414 | 1.126 | 2.208 | 2.631 | 3.520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KV Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Osager Holding ApS | Company | 33.3% | 33.3% | 2024 |
Faaborg Holding ApS | Company | 33.3% | 33.3% | 2024 |
Sine Pecunia Dolet ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Viktor Frandsen | Chief Executive Officer | 0 companies |
| Mathias Lysholm Faaborg | Chairman | 0 companies |
| Michael Salling | Board of Directors | 0 companies |