| Revenue | DKK -119K | +7% |
| EBITDA | DKK -520K | +36% |
| Net profit | DKK -225K | +1% |
| Total assets | DKK 2,9M | -22% |
| Equity | DKK 2,9M | -22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -102 | -88 | -88 | -93 | -88 | -77 | -70 | -74 | -112 | -119 |
| Staff expenses | -462 | -401 | -400 | -400 | -423 | -420 | -320 | -375 | -451 | -401 | -551 | -500 | -700 | -400 |
| EBITDA | 174 | -495 | -499 | -524 | -525 | -508 | -408 | -468 | -539 | -478 | -620 | -574 | -812 | -520 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 174 | -495 | -499 | -524 | -525 | -508 | -408 | -468 | -539 | -478 | -620 | -574 | -812 | -520 |
| Net financials | 2.100 | 944 | 456 | 716 | 224 | 576 | -518 | 1.118 | 614 | 921 | -224 | 697 | 594 | 297 |
| Profit before tax | 1.520 | 449 | -42 | 192 | -301 | 68 | -925 | 650 | 75 | 444 | -844 | 122 | -218 | -223 |
| Tax | 232 | 108 | -9 | 46 | -66 | 16 | -200 | 135 | 27 | 98 | -185 | 190 | 9 | 2 |
| Net profit | 1.288 | 342 | -34 | 146 | -235 | 52 | -726 | 515 | 48 | 346 | -659 | -68 | -226 | -225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.280 | 16.505 | 11.773 | 10.619 | 10.276 | 9.578 | 8.058 | 7.566 | 7.481 | 6.432 | 4.958 | 4.390 | 3.763 | 2.943 |
| Equity | 18.243 | 16.484 | 11.751 | 10.597 | 10.261 | 9.563 | 8.037 | 7.553 | 7.300 | 6.346 | 4.937 | 4.369 | 3.743 | 2.918 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37 | 21 | 23 | 22 | 15 | 16 | 21 | 14 | 181 | 85 | 21 | 21 | 21 | 25 |
| Total debt | 37 | 21 | 23 | 22 | 15 | 16 | 21 | 14 | 181 | 85 | 21 | 21 | 21 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Management | Management | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Winston Samuels | Management | 0 companies |