| Revenue | DKK 360K | -95% |
| EBITDA | DKK 21K | -100% |
| Net profit | DKK -46K | -101% |
| Total assets | DKK 2,3M | -68% |
| Equity | DKK 2M | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.506 | 1.449 | 2.049 | 1.714 | 2.844 | 1.775 | 2.778 | 2.505 | 2.678 | 1.808 | 2.024 | 2.214 | 7.089 | 360 |
| Staff expenses | -547 | -772 | -1.182 | -1.108 | -970 | -1.234 | -929 | -897 | -988 | -852 | -1.008 | -926 | -1.815 | -222 |
| EBITDA | 959 | 677 | 867 | 606 | 1.874 | 541 | 1.849 | 1.608 | 1.702 | 1.029 | 1.016 | 1.289 | 5.274 | 21 |
| Depreciation & amort. | 103 | -53 | -3 | -0 | -2 | -16 | -106 | -155 | -155 | -97 | -145 | -145 | -99 | -74 |
| EBIT | 856 | 624 | 864 | 606 | 1.873 | 525 | 1.744 | 1.454 | 1.547 | 932 | 870 | 1.143 | 5.176 | -53 |
| Net financials | -2 | -11 | -6 | -7 | -1 | -7 | 12 | -4 | -4 | -9 | -9 | -4 | -4 | 1 |
| Profit before tax | 854 | 613 | 858 | 599 | 1.872 | 518 | 1.755 | 1.450 | 1.543 | 923 | 861 | 1.139 | 5.172 | -53 |
| Tax | 225 | 163 | 219 | 154 | 419 | 129 | 390 | 325 | 344 | 210 | 191 | 259 | 1.143 | -7 |
| Net profit | 629 | 450 | 639 | 445 | 1.453 | 389 | 1.366 | 1.125 | 1.199 | 713 | 670 | 881 | 4.028 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.122 | 3.087 | 1.720 | 1.763 | 3.783 | 2.307 | 3.074 | 2.612 | 3.566 | 2.768 | 2.612 | 2.536 | 7.207 | 2.273 |
| Equity | 787 | 637 | 776 | 621 | 1.674 | 613 | 1.579 | 1.304 | 1.403 | 916 | 876 | 1.087 | 4.235 | 1.964 |
| Long-term debt | 0 | 0 | 0 | 154 | 419 | 133 | 398 | 329 | 355 | 176 | 199 | 270 | 1.110 | 0 |
| Short-term debt | 1.325 | 2.450 | 944 | 988 | 1.690 | 1.561 | 1.097 | 959 | 1.800 | 1.633 | 1.502 | 1.156 | 1.588 | 307 |
| Total debt | 1.325 | 2.450 | 944 | 1.142 | 2.109 | 1.694 | 1.495 | 1.289 | 2.155 | 1.809 | 1.701 | 1.426 | 2.699 | 307 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Management | Management | 2003 | — | — |
SM Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WISCO ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bertram Wismann | Management | 0 companies |
| Stine Myllerup Kristoffersen | Unofficial title | 0 companies |
| Marion Cathrine Wismann | Board of Directors | 0 companies |