| Revenue | DKK 1M | -13% |
| EBITDA | DKK 168K | +51% |
| Net profit | DKK 32K | +5075% |
| Total assets | DKK 1M | -20% |
| Equity | DKK 441K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.065 | 1.255 | 1.786 | 1.862 | 841 | 979 | 1.276 | 3.814 | 3.375 | 1.291 | 1.267 | 1.171 | 1.019 |
| Staff expenses | -1.415 | -633 | -1.453 | -1.744 | -1.129 | -901 | -888 | -1.498 | -2.837 | -1.094 | -1.138 | -1.060 | -851 |
| EBITDA | 650 | 622 | 333 | 117 | -288 | 78 | 388 | 2.316 | 538 | 197 | 129 | 111 | 168 |
| Depreciation & amort. | -166 | -323 | -209 | -57 | -454 | -409 | -415 | -485 | -508 | -145 | -104 | -92 | -92 |
| EBIT | 484 | 298 | 124 | 61 | -743 | -331 | -27 | 1.831 | 30 | 52 | 25 | 19 | 76 |
| Net financials | -51 | -86 | -111 | -58 | -76 | -33 | -53 | -24 | -6 | -30 | -55 | -8 | -27 |
| Profit before tax | 433 | 212 | 13 | 3 | -818 | -364 | -81 | 1.807 | 24 | 22 | -30 | 12 | 49 |
| Tax | 113 | 32 | 10 | 1 | -179 | -14 | -0 | 326 | 27 | 13 | -4 | 11 | 17 |
| Net profit | 320 | 181 | 3 | 2 | -640 | -351 | -81 | 1.481 | -3 | 9 | -27 | 1 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.253 | 2.745 | 2.616 | 2.703 | 1.777 | 1.444 | 1.010 | 2.246 | 2.729 | 2.088 | 1.846 | 1.310 | 1.046 |
| Equity | 733 | 764 | 766 | 769 | 129 | -221 | 198 | 1.679 | 426 | 435 | 408 | 409 | 441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 370 | 1.799 | 1.658 | 1.741 | 1.634 | 1.665 | 812 | 486 | 2.254 | 1.590 | 1.378 | 831 | 518 |
| Total debt | 370 | 1.799 | 1.658 | 1.741 | 1.634 | 1.665 | 812 | 486 | 2.254 | 1.590 | 1.378 | 831 | 518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2010 | — | — |
KI Founder | Founder | 1989 | — | — |
AS Management | Management | 1989 | — | — |
FK Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WI HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
PMA HOLDING ApS | Company | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Trine Juel Werner | Management | 0 companies |
| Karsten Iver Kvist Iversen | Founder | 0 companies |
| Allis Schmidt Iversen | Management | 0 companies |
| Frank Kvist Iversen | Management | 0 companies |