| Revenue | DKK 1,2M | -7421% |
| EBITDA | DKK 1,2M | +7421% |
| Net profit | DKK 1,3M | +10119% |
| Total assets | DKK 5,3M | +425% |
| Equity | DKK 1,8M | +258% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.824 | 3.368 | 3.554 | 3.625 | 670 | 512 | -19 | -38 | -341 | -176 | -155 | -52 | -16 | 1.208 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.824 | 3.368 | 3.554 | 3.625 | 670 | 512 | -19 | -38 | 4.843 | 3.451 | 618 | -52 | -16 | 1.208 |
| Depreciation & amort. | -1.740 | -1.838 | -1.838 | -1.405 | -3.788 | -237 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.084 | 1.530 | 1.716 | 2.220 | -3.117 | 275 | -19 | -38 | 4.843 | 3.451 | 618 | -52 | -16 | 1.208 |
| Net financials | -7.254 | 2.212 | -15.204 | -3.106 | -1.138 | -499 | 129 | 65 | -264 | -87 | -16 | 0 | 0 | -50 |
| Profit before tax | -6.170 | 3.742 | -13.488 | -886 | -4.255 | -224 | 110 | 27 | 4.579 | 3.363 | 603 | -52 | -16 | 1.158 |
| Tax | -1.101 | 1.278 | -2.823 | 829 | 110 | -103 | 24 | 6 | -133 | -58 | -37 | -11 | -4 | -111 |
| Net profit | -5.069 | 2.465 | -10.665 | -1.715 | -4.365 | -121 | 86 | 21 | 4.712 | 3.421 | 640 | -41 | -13 | 1.269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 118.807 | 118.681 | 116.876 | 48.376 | 30.242 | 3.220 | 3.264 | 16.502 | 13.337 | 9.937 | 5.472 | 519 | 1.007 | 5.289 |
| Equity | 12.511 | 14.976 | 4.311 | 2.596 | 3.231 | 3.109 | 3.195 | 271 | 4.983 | 8.404 | 1.044 | 504 | 491 | 1.760 |
| Long-term debt | 58.581 | 58.545 | 58.508 | 21.929 | 21.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46.589 | 43.367 | 53.506 | 23.851 | 5.618 | 110 | 68 | 16.231 | 8.354 | 1.533 | 4.427 | 15 | 516 | 3.529 |
| Total debt | 105.170 | 101.912 | 112.014 | 45.780 | 27.011 | 110 | 68 | 16.231 | 8.354 | 1.533 | 4.427 | 15 | 516 | 3.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 1999 | — | — |
BS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KS Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SOLHAUG A/S | Company | 100.0% | 100.0% | 2019 |
| Individual | 5.0% | 0.0% | 2019 | |
| Individual | 33.3% | 0.0% | 2019 | |
| Individual | 33.3% | 0.0% | 2019 | |
NIWA HOLDING A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Wall | Management | 0 companies |
| Bent Skovgaard | Chief Executive Officer | 0 companies |
| Klaus Søgaard | Management | 0 companies |
| Troels Elkiær Andersen | Board of Directors | 0 companies |
| Jan-Erik Gunnar Svensson | Chairman | 0 companies |