| Revenue | DKK 10,6M | -16% |
| EBITDA | DKK 1,2M | -63% |
| Net profit | DKK 16K | -99% |
| Total assets | DKK 22,2M | -13% |
| Equity | DKK 10,8M | -15% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.553 | -5.331 | 5.180 | 7.771 | 9.261 | 9.005 | 10.012 | 13.843 | 12.164 | 21.287 | 17.254 | 12.591 | 12.578 | 10.605 |
| Staff expenses | -3.543 | -4.042 | -3.823 | -5.019 | -6.430 | -7.823 | -8.024 | -8.583 | -8.611 | -9.425 | -10.953 | -8.702 | -9.214 | -9.371 |
| EBITDA | -1.026 | -368 | 1.357 | 2.751 | 2.830 | 1.182 | 1.988 | 5.260 | 3.553 | 11.862 | 6.301 | 3.889 | 3.364 | 1.234 |
| Depreciation & amort. | -492 | -461 | -298 | -268 | -229 | -344 | -226 | -242 | -275 | -60 | -389 | -454 | -446 | -432 |
| EBIT | -1.518 | -828 | 1.059 | 2.483 | 2.602 | 838 | 1.762 | 5.018 | 3.277 | 11.802 | 5.913 | 3.436 | 2.918 | 802 |
| Net financials | -325 | -536 | -292 | -247 | -214 | -221 | -237 | -293 | -219 | -253 | -51 | -85 | -876 | -741 |
| Profit before tax | -1.236 | -441 | 767 | 2.236 | 2.387 | 617 | 1.526 | 4.725 | 3.059 | 11.550 | 5.862 | 3.351 | 2.042 | 61 |
| Tax | -377 | -78 | 193 | 530 | 533 | 152 | 354 | 1.060 | 694 | 2.553 | 1.318 | 745 | 479 | 45 |
| Net profit | -859 | -363 | 575 | 1.706 | 1.854 | 465 | 1.172 | 3.665 | 2.365 | 8.997 | 4.544 | 2.606 | 1.563 | 16 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.683 | 10.220 | 7.590 | 10.145 | 12.742 | 13.113 | 14.482 | 17.943 | 15.287 | 31.871 | 20.071 | 25.398 | 25.522 | 22.191 |
| Equity | 4.151 | 4.514 | 5.089 | 6.795 | 8.600 | 9.014 | 9.686 | 12.181 | 10.896 | 17.593 | 13.137 | 13.243 | 12.806 | 10.822 |
| Long-term debt | -879 | -623 | 370 | 585 | 708 | 238 | 415 | 1.080 | 1.286 | 3.046 | 1.389 | 688 | 333 | 82 |
| Short-term debt | -4.653 | -5.083 | 2.131 | 2.765 | 3.434 | 3.861 | 4.381 | 4.682 | 3.106 | 11.232 | 5.545 | 11.447 | 12.383 | 11.288 |
| Total debt | -5.531 | -5.706 | 2.501 | 3.350 | 4.142 | 4.099 | 4.795 | 5.762 | 4.392 | 14.278 | 6.934 | 12.136 | 12.716 | 11.370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
GS Management | Management | 1991 | — | — |
LR Management | Management | 1991 | — | — |
SC | Audit | 2002 | — | — |
PE Management | Management | 1991 | — | — |
NG Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Waltersdorff Holding ApS | Company | 90.0% | 90.0% | 2019 |
Mikkel Beyer Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Waltersdorff | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Gert Skjoldbirk | Management | 0 companies |
| Lasse Rostock | Management | 0 companies |
| Sannah Catherina Horn Krause | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Niels-Erik Gottlieb | Audit | 0 companies |