| Revenue | DKK 791K | +60% |
| EBITDA | DKK 791K | +60% |
| Net profit | DKK 925K | +167% |
| Total assets | DKK 9,5M | -1% |
| Equity | DKK 8M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 | 80 | 203 | 81 | 249 | 182 | 185 | 317 | 173 | 257 | 284 | 495 | 791 |
| Staff expenses | -134 | -133 | -134 | -115 | -124 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -48 | -53 | 68 | -34 | 124 | 170 | 185 | 317 | 173 | 257 | 284 | 495 | 791 |
| Depreciation & amort. | -55 | -55 | -48 | -30 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -103 | -108 | 20 | -64 | 113 | 170 | 185 | 317 | 173 | 257 | 284 | 495 | 791 |
| Net financials | -498 | -8 | -212 | -141 | -136 | -150 | -158 | -174 | -110 | -84 | -78 | -50 | 395 |
| Profit before tax | -601 | -116 | -192 | -204 | -24 | 20 | 27 | 143 | 63 | 173 | 206 | 445 | 1.187 |
| Tax | -152 | 2 | -43 | -35 | 303 | -0 | -0 | -0 | -0 | -0 | -166 | 98 | 261 |
| Net profit | -449 | -119 | -149 | -169 | -327 | 20 | 27 | 143 | 63 | 173 | 372 | 347 | 925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.859 | 9.696 | 9.666 | 9.695 | 9.364 | 9.369 | 9.365 | 9.356 | 9.352 | 9.399 | 9.800 | 9.588 | 9.518 |
| Equity | 7.045 | 6.830 | 6.582 | 6.368 | 5.973 | 5.993 | 6.098 | 6.324 | 6.408 | 6.581 | 6.953 | 7.182 | 7.986 |
| Long-term debt | 2.186 | 2.186 | 2.181 | 2.187 | 2.182 | 2.182 | 2.188 | 2.198 | 2.198 | 2.198 | 2.198 | 2.198 | 0 |
| Short-term debt | 628 | 680 | 903 | 1.140 | 1.209 | 1.194 | 1.078 | 833 | 746 | 619 | 649 | 208 | 1.532 |
| Total debt | 2.814 | 2.866 | 3.084 | 3.327 | 3.391 | 3.376 | 3.266 | 3.031 | 2.944 | 2.818 | 2.847 | 2.406 | 1.532 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Founder | Founder | 1997 | — | — |
CF Management | Management | 2020 | — | — |
IR Audit | Audit | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Warming Rasmussen | Founder | 0 companies |
| Claus Fischer | Management | 0 companies |
| Ib Regnarsson | Audit | 0 companies |
| Mette Viktoria Warming Rasmussen | Board of Directors | 0 companies |