| Revenue | DKK -27K | -38% |
| EBITDA | DKK -127K | +91% |
| Net profit | DKK -2,5M | +61% |
| Total assets | DKK 18,6M | +37% |
| Equity | DKK 392K | -87% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -18 | -48 | -27 | -44 | -27 |
| Staff expenses | -187 | -1.393 | -1.480 | -1.389 | -100 |
| EBITDA | -205 | -1.441 | -1.507 | -1.434 | -127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -205 | -1.441 | -1.507 | -1.434 | -127 |
| Net financials | 1.748 | 7.044 | 2.768 | -5.555 | -2.672 |
| Profit before tax | 1.544 | 5.603 | 1.261 | -6.988 | -2.800 |
| Tax | -45 | -389 | -733 | -481 | -277 |
| Net profit | 1.589 | 5.992 | 1.994 | -6.507 | -2.523 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.895 | 14.555 | 15.968 | 13.518 | 18.575 |
| Equity | 1.918 | 7.910 | 9.904 | 2.915 | 392 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 977 | 6.645 | 6.065 | 10.603 | 18.183 |
| Total debt | 977 | 6.645 | 6.065 | 10.603 | 18.183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2020 | — | — |
CK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ejsingholm Holding ApS | Company | 33.3% | 33.3% | 2020 |
Smith & Hartung Development ApS | Company | 33.3% | 33.3% | 2020 |
SØM Ejendomme Holding ApS | Company | 15.0% | 15.0% | 2025 |
WaldSee Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Saldern Smith | Management | 0 companies |
| Claus Kiilstofte Pihlmann | Management | 0 companies |
| Michael Elkjær Hartung | Board of Directors | 0 companies |
| Peter Øgaard Reinholdt Jakobsen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Chairman | 0 companies |
| Esben Seier Pedersen | Board of Directors | 0 companies |