| Revenue | DKK 5,9M | +2% |
| EBITDA | DKK 967K | +79% |
| Net profit | DKK 84K | -92% |
| Total assets | DKK 20,3M | +0% |
| Equity | DKK 9,4M | -2% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.111 | -2.874 | 6.362 | 6.871 | 8.053 | 4.607 | 5.089 | 4.621 | 3.606 | 2.303 | 4.614 | 5.325 | 5.795 | 5.893 |
| Staff expenses | -1.725 | -1.589 | -1.830 | -2.028 | -2.574 | -3.927 | -4.336 | -4.001 | -3.204 | -1.590 | -1.865 | -4.486 | -5.255 | -4.926 |
| EBITDA | 1.387 | -1.005 | 1.087 | 1.519 | 1.148 | 680 | 553 | 615 | 405 | 619 | 2.749 | 633 | 540 | 967 |
| Depreciation & amort. | -218 | -140 | -124 | -128 | -135 | -161 | -169 | -175 | -180 | -175 | -156 | -145 | -146 | -151 |
| EBIT | 1.169 | -1.145 | 963 | 1.391 | 1.013 | 519 | 384 | 440 | 225 | 444 | 2.593 | 488 | 394 | 815 |
| Net financials | -603 | -1.100 | 215 | -555 | -1.164 | 124 | 299 | -48 | 479 | 1.554 | -1.653 | 502 | 964 | -670 |
| Profit before tax | 566 | -312 | 1.178 | 836 | -151 | 644 | 683 | 392 | 704 | 1.998 | 940 | 990 | 1.358 | 146 |
| Tax | 142 | -79 | 266 | 286 | 103 | 158 | 150 | 87 | 155 | 422 | 192 | 232 | 368 | 62 |
| Net profit | 424 | -233 | 912 | 551 | -254 | 485 | 533 | 304 | 549 | 1.576 | 749 | 759 | 990 | 84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.860 | 18.689 | 20.033 | 21.019 | 20.754 | 21.310 | 22.091 | 21.679 | 20.699 | 22.640 | 23.871 | 24.744 | 20.375 | 20.329 |
| Equity | 5.780 | 6.013 | 6.925 | 7.476 | 7.123 | 7.608 | 8.140 | 8.195 | 8.494 | 10.148 | 10.994 | 11.467 | 9.662 | 9.441 |
| Long-term debt | 9.965 | -9.806 | 9.612 | 10.144 | 9.623 | 9.506 | 9.537 | 9.542 | 9.567 | 9.827 | 9.520 | 9.645 | 6.630 | 7.469 |
| Short-term debt | 1.955 | -1.630 | 2.219 | 2.131 | 2.717 | 2.745 | 2.874 | 2.351 | 990 | 1.002 | 1.627 | 1.848 | 2.244 | 1.533 |
| Total debt | 11.919 | -11.437 | 11.831 | 12.275 | 12.340 | 12.251 | 12.411 | 11.893 | 10.557 | 10.829 | 11.147 | 11.493 | 8.875 | 9.001 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1990 | — | — | |
VC Management | Management | 1990 | — | — |
TE Audit | Audit | 1992 | — | — |
FL Audit | Audit | 1990 | — | — |
LW Management | Management | 1997 | — | — |
KJ Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLW Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Torsten Edvard Berg | Audit | 0 companies |
| Finn Lyngvig | Audit | 0 companies |
| Lisbeth Willadsen | Management | 0 companies |
| Kurt Johannes Willadsen | Management | 0 companies |
| Dorte Andersen | Board of Directors | 0 companies |
| Bo Willadsen | Board of Directors | 0 companies |
| Johnny Berg | Board of Directors | 0 companies |
| Sabrina Colberg | Board of Directors | 0 companies |