| Revenue | DKK 2,7M | +994% |
| EBITDA | DKK 1,8M | +492% |
| Net profit | DKK 1,3M | +367% |
| Total assets | DKK 6M | +69% |
| Equity | DKK 3,1M | +74% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 184 | 921 | -57 | 112 | 415 | -134 | 248 | 2.711 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -141 | -706 | -915 |
| EBITDA | 184 | 921 | -57 | 112 | 415 | -275 | -458 | 1.796 |
| Depreciation & amort. | -0 | -19 | -37 | -37 | -49 | -70 | -147 | -3 |
| EBIT | 184 | 902 | -93 | 75 | 366 | -345 | -605 | 1.793 |
| Net financials | -32 | -36 | -29 | -34 | 3 | 5 | -28 | -98 |
| Profit before tax | 152 | 866 | -123 | 41 | 369 | -340 | -633 | 1.694 |
| Tax | 38 | 215 | -31 | 10 | 80 | -75 | -137 | 372 |
| Net profit | 114 | 651 | -91 | 32 | 288 | -265 | -496 | 1.323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.666 | 3.491 | 3.194 | 3.035 | 3.220 | 4.372 | 3.517 | 5.951 |
| Equity | 879 | 1.430 | 739 | 771 | 1.059 | 1.294 | 1.798 | 3.121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.787 | 2.055 | 2.456 | 2.264 | 2.161 | 3.078 | 1.719 | 2.361 |
| Total debt | 1.787 | 2.055 | 2.456 | 2.264 | 2.161 | 3.078 | 1.719 | 2.361 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Audit | Audit | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WALDEIER HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| John Laursen | Audit | 0 companies |
| Finn Dyhre Hansen | Chairman | 0 companies |
| Claus Astrup-Larsen | Board of Directors | 0 companies |