| Revenue | DKK 6,1M | -12% |
| EBITDA | DKK -1,5M | -239% |
| Net profit | DKK -1,2M | -233% |
| Total assets | DKK 11,7M | +17% |
| Equity | DKK 6,1M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.099 | 10.041 | 8.979 | 9.367 | 10.098 | 10.086 | 10.624 | 10.302 | 7.951 | 8.321 | 8.661 | 8.438 | 6.887 | 6.081 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -426 | -0 | -0 |
| EBITDA | -292 | -54 | -372 | -203 | 359 | 192 | -537 | -1.122 | 167 | 1.445 | 855 | 596 | 1.085 | -1.510 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -292 | -54 | -372 | -203 | 359 | 192 | -537 | -1.122 | 167 | 1.445 | 855 | 596 | 1.085 | -1.510 |
| Net financials | -12 | 2 | -3 | -16 | -27 | -38 | -35 | -39 | -20 | -36 | -23 | 17 | 89 | 19 |
| Profit before tax | -304 | -52 | -375 | -220 | 332 | 154 | -572 | -1.161 | 147 | 1.410 | 832 | 811 | 1.174 | -1.490 |
| Tax | -75 | -13 | -92 | -16 | 74 | 37 | -125 | -254 | 33 | 408 | 183 | 178 | 258 | -273 |
| Net profit | -229 | -39 | -283 | -204 | 258 | 117 | -447 | -907 | 114 | 1.001 | 649 | 632 | 916 | -1.217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.348 | 8.291 | 8.968 | 8.416 | 8.986 | 9.276 | 9.325 | 7.480 | 8.289 | 8.549 | 9.707 | 9.953 | 10.022 | 11.704 |
| Equity | 5.466 | 5.427 | 5.144 | 4.940 | 5.198 | 5.315 | 4.868 | 3.960 | 4.074 | 5.076 | 5.725 | 6.358 | 7.273 | 6.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.881 | 2.864 | 3.823 | 3.476 | 3.787 | 3.962 | 4.458 | 3.520 | 4.214 | 3.473 | 3.982 | 3.596 | 2.749 | 5.648 |
| Total debt | 2.881 | 2.864 | 3.823 | 3.476 | 3.787 | 3.962 | 4.458 | 3.520 | 4.214 | 3.473 | 3.982 | 3.596 | 2.749 | 5.648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
LT Audit | Audit | 1995 | — | — |
LJ Founder | Founder | 1995 | — | — |
ER Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
XE Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Founder | 1995 | — | — | |
JG Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Wictor Walde Karjalainen | Chief Executive Officer | 0 companies |
| Lars Tylvad Andersen | Audit | 0 companies |
| Leif Joel Borjesson | Founder | 0 companies |
| Etienne Rene Jacques de Terrasson de Montleau | Chief Executive Officer | 0 companies |
| Xavier Emmanuel Guichard | Chief Executive Officer | 0 companies |
| Marcus Rasmusson | Chief Executive Officer | 0 companies |
| Frederic Bertrand Claude Marie Baschet | Founder | 0 companies |
| Jean-Pierre Gerard Guichard | Founder | 0 companies |
| Annica Granlund | Board of Directors | 0 companies |
| Mogens Løkke | Board of Directors | 0 companies |
| Anna Maria Sjöberg | Chairman | 0 companies |
| Leif-Henning Holmsted Kruse | Board of Directors | 0 companies |
| Pierre-Olivier Brial | Chairman | 0 companies |
| Leif Joel Börjesson | Board of Directors | 0 companies |
| Anne Marie Krighaar | Board of Directors | 0 companies |
| Xavier Emmanuel Guichard | Board of Directors | 0 companies |