| Revenue | DKK 28,4M | +8% |
| EBITDA | DKK 11,4M | -4% |
| Net profit | DKK 1,5M | -47% |
| Total assets | DKK 81,8M | +12% |
| Equity | DKK 31,2M | +5% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.966 | 19.045 | 21.057 | 19.981 | 22.390 | 12.728 | 12.863 | 13.064 | 18.525 | 25.103 | 29.509 | 26.286 | 28.420 |
| Staff expenses | -11.811 | -13.550 | -14.300 | -14.664 | -15.880 | -7.366 | -7.881 | -6.840 | -8.511 | -10.932 | -13.950 | -14.418 | -17.022 |
| EBITDA | 6.155 | 5.495 | 6.757 | 5.318 | 6.510 | 5.362 | 4.982 | 6.224 | 10.014 | 14.171 | 15.559 | 11.868 | 11.398 |
| Depreciation & amort. | -3.556 | -3.743 | -2.555 | -4.183 | -3.920 | -4.492 | -4.911 | -4.778 | -4.899 | -6.633 | -7.903 | -7.902 | -8.840 |
| EBIT | 2.599 | 1.752 | 4.202 | 1.134 | 2.591 | 871 | 71 | 1.446 | 5.115 | 7.537 | 7.656 | 3.967 | 2.558 |
| Net financials | 312 | 55 | 126 | 169 | 235 | 325 | 400 | 469 | 158 | -56 | 222 | -292 | -616 |
| Profit before tax | 2.911 | 1.807 | 4.328 | 1.303 | 2.825 | 1.195 | 471 | 1.916 | 5.273 | 7.482 | 7.878 | 3.675 | 1.942 |
| Tax | 741 | 293 | 959 | 304 | 624 | 265 | 118 | 439 | 1.163 | 1.603 | 1.685 | 777 | 393 |
| Net profit | 2.170 | 1.514 | 3.369 | 999 | 2.201 | 931 | 353 | 1.477 | 4.110 | 5.879 | 6.193 | 2.898 | 1.550 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.532 | 50.163 | 52.895 | 50.791 | 53.568 | 62.716 | 59.792 | 62.612 | 44.610 | 71.087 | 74.971 | 73.321 | 81.818 |
| Equity | 30.757 | 32.271 | 35.639 | 36.638 | 38.839 | 39.770 | 40.124 | 41.601 | 30.711 | 36.590 | 34.783 | 29.680 | 31.230 |
| Long-term debt | 6.336 | 6.047 | 5.748 | 5.424 | 5.110 | 4.747 | 4.394 | 4.203 | 3.690 | 8.203 | 15.837 | 15.298 | 19.667 |
| Short-term debt | 5.771 | 10.323 | 9.718 | 6.973 | 7.889 | 16.500 | 13.324 | 14.841 | 8.273 | 24.282 | 22.034 | 26.162 | 29.169 |
| Total debt | 12.107 | 16.370 | 15.467 | 12.397 | 12.999 | 21.246 | 17.718 | 19.043 | 11.963 | 32.485 | 37.871 | 41.459 | 48.836 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WW Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WJ HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
WILLYS FOND ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Willy Werner Jensen | Management | 0 companies |