| Revenue | DKK -40K | -65% |
| EBITDA | DKK -40K | +65% |
| Net profit | DKK 987K | +182% |
| Total assets | DKK 28M | -4% |
| Equity | DKK 4,7M | +27% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -18 | -136 | -116 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -136 | -116 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 |
| EBIT | -18 | -136 | -116 | -40 |
| Net financials | -2.238 | 5.834 | -290 | 652 |
| Profit before tax | -2.256 | 5.698 | -406 | 612 |
| Tax | -496 | -609 | -757 | -375 |
| Net profit | -1.760 | 6.307 | 351 | 987 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 37.616 | 36.609 | 29.046 | 27.968 |
| Equity | -1.730 | 4.577 | 3.723 | 4.710 |
| Long-term debt | 34.119 | 28.219 | 19.082 | 17.091 |
| Short-term debt | 5.227 | 3.813 | 6.241 | 6.167 |
| Total debt | 39.346 | 32.031 | 25.323 | 23.258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 2021 | — | — |
LT Management | Management | 2021 | — | — |
PE Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Summit Super Holding ApS | Company | 33.3% | 33.3% | 2023 |
FORA 1 ApS | Company | 25.0% | 25.0% | 2025 |
FORA 2 ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Søderberg | Management | 0 companies |
| Lone Thornberg | Management | 0 companies |
| Pernille Eva Mønster | Management | 0 companies |
| Erik Lorenz Petersen | Chairman | 0 companies |
| Tina Ilsted Terkelsen | Board of Directors | 0 companies |
| Lotte Svalgaard Nielsen | Board of Directors | 0 companies |
| Charlotte Søderberg | Board of Directors | 0 companies |