| Revenue | DKK 4,3M | +24% |
| EBITDA | DKK 4,3M | +24% |
| Net profit | DKK 3M | +26% |
| Total assets | DKK 24M | -16% |
| Equity | DKK 9,5M | +47% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -660 | 58.931 | 62.455 | 17.510 | 19.656 | -4.465 | 4.073 | 5.353 | 3.494 | 4.321 |
| Staff expenses | -4.308 | -6.379 | -7.185 | -13.216 | -17.405 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4.968 | -4.292 | -2.562 | 4.294 | 2.251 | -4.465 | 4.073 | 5.353 | 3.494 | 4.321 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -10 |
| EBIT | -4.968 | -4.292 | -2.562 | 4.294 | 2.251 | -4.465 | 4.073 | 5.353 | 3.493 | 4.311 |
| Net financials | 3 | -98 | -145 | -283 | -228 | -208 | -306 | -331 | -396 | -421 |
| Profit before tax | -4.965 | -4.390 | -2.707 | 4.011 | 2.023 | -4.673 | 3.767 | 5.022 | 3.097 | 3.890 |
| Tax | -1.241 | -1.098 | -662 | 953 | 446 | -514 | 314 | 1.105 | 682 | 858 |
| Net profit | -3.723 | -3.293 | -2.045 | 3.058 | 1.577 | -4.159 | 3.453 | 3.917 | 2.415 | 3.032 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.158 | 17.661 | 12.441 | 25.093 | 19.360 | 10.767 | 15.019 | 23.494 | 28.444 | 23.968 |
| Equity | -3.425 | -6.718 | -8.763 | -5.705 | 872 | -3.287 | 166 | 4.083 | 6.498 | 9.530 |
| Long-term debt | 1.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.584 | 24.380 | 21.204 | 30.798 | 18.488 | 14.055 | 14.853 | 19.411 | 21.940 | 14.431 |
| Total debt | 13.584 | 24.380 | 21.204 | 30.798 | 18.488 | 14.055 | 14.853 | 19.411 | 21.940 | 14.431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Management | Management | 1985 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKARE HOLDING A/S | Company | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Skare | Management | 0 companies |
| Gitte Skare | Board of Directors | 0 companies |
| Kim Skare | Board of Directors | 0 companies |