| Revenue | DKK -74K | +19% |
| EBITDA | DKK -74K | -19% |
| Net profit | DKK 1,2M | +12% |
| Total assets | DKK 8,1M | +16% |
| Equity | DKK 4,6M | +30% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 74 | 125 | 96 | 91 | 66 | 47 | 95 | -21 | -36 | -50 | -62 | -74 |
| Staff expenses | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -261 | -174 | -104 | 52 | 49 | 66 | 47 | 95 | -21 | -36 | -50 | -62 | -74 |
| Depreciation & amort. | -10 | -20 | -73 | -73 | -84 | -74 | -64 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -271 | -194 | -177 | -22 | -35 | -8 | -17 | 73 | -21 | -36 | -50 | -62 | -74 |
| Net financials | 18 | 102 | 238 | 494 | 232 | 284 | 322 | 254 | 433 | 1.089 | -459 | 1.236 | 1.441 |
| Profit before tax | -252 | -91 | 61 | 472 | 197 | 276 | 306 | 328 | 412 | 1.054 | -508 | 1.174 | 1.368 |
| Tax | -63 | 13 | -47 | -0 | -7 | 2 | -1 | 22 | -2 | 107 | -207 | 117 | 184 |
| Net profit | -189 | -104 | 108 | 472 | 204 | 275 | 307 | 305 | 414 | 946 | -302 | 1.057 | 1.183 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.826 | 2.649 | 2.339 | 2.545 | 1.752 | 1.843 | 2.085 | 2.335 | 2.720 | 6.326 | 5.908 | 6.972 | 8.086 |
| Equity | 2.503 | 2.206 | 2.055 | 1.304 | 1.301 | 1.472 | 1.673 | 1.871 | 2.174 | 3.007 | 2.591 | 3.533 | 4.594 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 323 | 443 | 284 | 1.241 | 449 | 371 | 412 | 464 | 546 | 3.318 | 3.317 | 3.439 | 3.492 |
| Total debt | 323 | 443 | 284 | 1.241 | 449 | 371 | 412 | 464 | 546 | 3.318 | 3.317 | 3.439 | 3.492 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Founder | Founder | 1992 | — | — |
BT Founder | Founder | 1992 | — | — |
PB Founder | Founder | 1992 | — | — |
SJ Founder | Founder | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Wildt | Founder | 0 companies |
| Børge Topsøe-Jensen | Founder | 0 companies |
| Peter Brønnum Hjørne | Founder | 0 companies |
| Sven Johansen | Founder | 0 companies |
| Ole Koefoed Nielsen | Board of Directors | 0 companies |
| Poul Høy Westergaard | Board of Directors | 0 companies |
| Thomas Kelstrup | Board of Directors | 0 companies |