| Revenue | DKK 60K | +0% |
| EBITDA | DKK 33K | -9% |
| Net profit | DKK 25K | -6% |
| Total assets | DKK 1M | +2% |
| Equity | DKK 992K | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 36 | 37 | 48 | 48 | 55 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 10 | 19 | 32 | 33 | 41 | 38 | 46 | 38 | 45 | 41 | 44 | 41 | 36 | 33 |
| Depreciation & amort. | -0 | -0 | -3 | -3 | -3 | -7 | -1 | -1 | -1 | -1 | -0 | -0 | -0 | -0 |
| EBIT | 10 | 19 | 29 | 30 | 38 | 32 | 45 | 37 | 43 | 40 | 44 | 41 | 36 | 33 |
| Net financials | -9 | -7 | -6 | -5 | -4 | -4 | -3 | -2 | -2 | -1 | -1 | -2 | -1 | 0 |
| Profit before tax | 1 | 12 | 23 | 25 | 34 | 28 | 42 | 34 | 42 | 38 | 43 | 39 | 35 | 33 |
| Tax | -0 | 3 | 11 | 6 | 8 | 6 | 9 | 8 | 9 | 8 | 10 | 10 | 8 | 8 |
| Net profit | 1 | 9 | 12 | 19 | 26 | 22 | 33 | 27 | 32 | 30 | 33 | 30 | 27 | 25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 980 | 976 | 966 | 964 | 971 | 963 | 972 | 964 | 969 | 969 | 981 | 973 | 984 | 1.006 |
| Equity | 529 | 538 | 550 | 569 | 677 | 725 | 775 | 815 | 847 | 877 | 910 | 940 | 967 | 992 |
| Long-term debt | 330 | 302 | 274 | 246 | 217 | 188 | 159 | 130 | 101 | 72 | 43 | 15 | 0 | 0 |
| Short-term debt | 121 | 135 | 142 | 149 | 77 | 50 | 38 | 19 | 21 | 20 | 27 | 18 | 17 | 13 |
| Total debt | 451 | 438 | 416 | 395 | 294 | 239 | 197 | 149 | 122 | 92 | 71 | 33 | 17 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Audit | Audit | 1993 | — | — |
WF Founder | Founder | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Sehested | Audit | 0 companies |
| Werner Fridrich Schøsler | Founder | 0 companies |