| Revenue | DKK -315K | -595% |
| EBITDA | DKK -541K | -250% |
| Net profit | DKK -4,4M | -159% |
| Total assets | DKK 35,9M | -15% |
| Equity | DKK 34,2M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 309 | 373 | 450 | 305 | 295 | 296 | 92 | 74 | -12 | 225 | 11 | 64 | -315 |
| Staff expenses | -283 | -291 | -285 | -290 | -178 | -154 | -106 | -118 | -131 | -130 | -152 | -173 | -218 | -225 |
| EBITDA | 18 | 18 | 88 | 160 | 127 | 141 | 190 | -26 | -57 | -141 | 73 | -162 | -155 | -541 |
| Depreciation & amort. | -28 | -28 | -21 | -57 | -62 | -62 | -79 | -131 | -107 | -102 | -102 | -71 | -0 | -0 |
| EBIT | -11 | -10 | 67 | 103 | 64 | 79 | 111 | -157 | -163 | -243 | -29 | -233 | -155 | -541 |
| Net financials | 1.973 | 1.574 | 1.294 | 1.090 | 1.240 | 932 | 476 | 215 | 2.945 | 5.629 | 689 | 8.135 | 9.662 | -3.797 |
| Profit before tax | 1.963 | 1.564 | 1.361 | 1.193 | 1.304 | 1.011 | 587 | 57 | 2.782 | 5.387 | 660 | 7.902 | 9.508 | -4.337 |
| Tax | 493 | 394 | 337 | 282 | 289 | 253 | 129 | 68 | 636 | 1.225 | 210 | 1.786 | 2.106 | 36 |
| Net profit | 1.470 | 1.170 | 1.024 | 911 | 1.016 | 758 | 458 | -11 | 2.145 | 4.162 | 450 | 6.116 | 7.402 | -4.373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.199 | 16.568 | 17.343 | 17.435 | 18.258 | 18.950 | 19.132 | 18.887 | 21.963 | 26.571 | 25.577 | 34.689 | 42.191 | 35.904 |
| Equity | 14.725 | 15.798 | 15.823 | 16.634 | 17.600 | 18.306 | 18.711 | 18.647 | 20.737 | 24.842 | 25.235 | 31.292 | 38.633 | 34.193 |
| Long-term debt | 0 | 398 | 330 | 252 | 252 | 145 | 7 | 0 | 467 | 1.093 | 18 | 1.524 | 1.709 | 0 |
| Short-term debt | 474 | 372 | 1.190 | 539 | 398 | 497 | 393 | 240 | 760 | 636 | 325 | 1.874 | 1.849 | 1.711 |
| Total debt | 474 | 769 | 1.520 | 790 | 650 | 642 | 400 | 240 | 1.227 | 1.729 | 343 | 3.397 | 3.559 | 1.711 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WL Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Wilfried Loock | Founder | 0 companies |