| Revenue | DKK -61K | +2% |
| EBITDA | DKK -61K | -2% |
| Net profit | DKK 819K | -11% |
| Total assets | DKK 10,7M | +5% |
| Equity | DKK 9,9M | +4% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -24 | -59 | -59 | -60 | -61 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -59 | -59 | -60 | -61 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -59 | -59 | -60 | -61 |
| Net financials | -145 | 595 | 731 | 962 | 860 |
| Profit before tax | -169 | 536 | 673 | 902 | 799 |
| Tax | 0 | -8 | -13 | -17 | -20 |
| Net profit | -169 | 544 | 685 | 920 | 819 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.106 | 8.438 | 9.172 | 10.161 | 10.699 |
| Equity | 7.731 | 8.275 | 8.960 | 9.480 | 9.899 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 376 | 163 | 212 | 681 | 800 |
| Total debt | 376 | 163 | 212 | 681 | 800 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
KS Management | Management | 2025 |
| Former (1) | ||
ES Management | Management | 2021 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (2) | ||
| Chairman | 2021 – 2021 | |
| Board of Directors | 2021 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 10–14.99% | 10% | 2021 | |
| Company | 10–14.99% | 10% | 2021 | |
| Company | 10–14.99% | 10% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Saldern Smith | Management | 0 companies |
| Esben Seier Pedersen | Management | 0 companies |
| Morten Johansen | Board of Directors | 0 companies |
| Martin Lavesen | Chairman | 0 companies |
| Michael Elkjær Hartung | Chairman | 0 companies |
| Claus Kiilstofte Pihlmann | Board of Directors | 0 companies |
| Jens Funder Berg | Board of Directors | 0 companies |