| Revenue | DKK 157K | -18% |
| EBITDA | DKK 157K | -18% |
| Net profit | DKK -79K | -240% |
| Total assets | DKK 899K | -15% |
| Equity | DKK 887K | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.041 | 1.306 | 1.061 | 1.101 | 1.011 | 656 | 16 | 25 | 375 | 240 | 241 | 190 | 157 |
| Staff expenses | -1.550 | -823 | -628 | -581 | -508 | -487 | -145 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 490 | 483 | 433 | 521 | 503 | 169 | -129 | 25 | 375 | 240 | 241 | 190 | 157 |
| Depreciation & amort. | -77 | -11 | -17 | -4 | -84 | -77 | -57 | -1 | -171 | -191 | -219 | -233 | -233 |
| EBIT | 414 | 472 | 416 | 517 | 419 | 92 | -186 | 24 | 203 | 49 | 22 | -42 | -76 |
| Net financials | 34 | 14 | 14 | 12 | 5 | 8 | -9 | 3 | 0 | 1 | 4 | 9 | 8 |
| Profit before tax | 448 | 485 | 429 | 529 | 424 | 100 | -195 | 27 | 204 | 49 | 26 | -33 | -68 |
| Tax | 121 | 119 | 104 | 107 | 94 | 22 | -10 | 16 | 14 | 7 | -10 | -10 | 12 |
| Net profit | 327 | 367 | 325 | 422 | 330 | 78 | -186 | 11 | 190 | 42 | 36 | -23 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.423 | 1.388 | 1.648 | 1.684 | 1.719 | 1.485 | 1.078 | 1.119 | 1.176 | 1.160 | 1.168 | 1.055 | 899 |
| Equity | 777 | 1.044 | 1.369 | 1.491 | 1.521 | 1.299 | 1.054 | 1.011 | 1.146 | 1.131 | 1.109 | 1.027 | 887 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 646 | 344 | 262 | 188 | 193 | 184 | 25 | 101 | 9 | 1 | 40 | 27 | 13 |
| Total debt | 646 | 344 | 262 | 188 | 193 | 184 | 25 | 101 | 9 | 1 | 40 | 27 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WS Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Werner Sørensen | Founder | 0 companies |
| Lili Denta | Board of Directors | 0 companies |
| Fabio Valsasina | Board of Directors | 0 companies |
| Bent Werner Sørensen | Board of Directors | 0 companies |