| Revenue | DKK 215K | -2% |
| EBITDA | DKK 215K | -2% |
| Net profit | DKK 153K | +4% |
| Total assets | DKK 3,2M | +0% |
| Equity | DKK 1,1M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | -35 | -61 | -17 | -16 | 227 | 201 | 224 | 211 | 212 | 210 | 219 | 215 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 41 | -35 | -61 | -17 | -16 | 227 | 201 | 224 | 211 | 212 | 210 | 219 | 215 |
| Depreciation & amort. | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -11 | -15 | -19 | -19 |
| EBIT | 33 | -43 | -69 | -25 | -24 | 219 | 193 | 216 | 203 | 201 | 195 | 200 | 196 |
| Net financials | -216 | 51 | -473 | 213 | -145 | -78 | -75 | -68 | -9 | -6 | -6 | -5 | 7 |
| Profit before tax | 52 | 7 | -542 | 187 | -169 | 140 | 118 | 149 | 194 | 195 | 190 | 195 | 203 |
| Tax | 38 | -23 | -32 | 65 | 211 | -0 | -0 | -130 | 45 | 45 | 45 | 48 | 50 |
| Net profit | 14 | 30 | -510 | 122 | -380 | 140 | 118 | 279 | 150 | 150 | 145 | 147 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.898 | 3.006 | 2.632 | 2.908 | 2.718 | 2.763 | 2.757 | 3.188 | 3.202 | 3.141 | 3.070 | 3.191 | 3.197 |
| Equity | 531 | 561 | 51 | 173 | -207 | -67 | 51 | 330 | 480 | 630 | 774 | 921 | 1.074 |
| Long-term debt | -1.990 | 1.911 | 1.829 | 1.743 | 2.410 | 2.410 | 2.410 | 2.460 | 2.368 | 2.279 | 2.041 | 1.956 | 1.872 |
| Short-term debt | -376 | 534 | 752 | 992 | 515 | 420 | 296 | 398 | 354 | 233 | 255 | 313 | 251 |
| Total debt | -2.366 | 2.445 | 2.580 | 2.735 | 2.925 | 2.830 | 2.706 | 2.858 | 2.722 | 2.511 | 2.295 | 2.269 | 2.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1997 | — | — | |
DW Founder | Founder | 1997 | — | — |
LH Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET JOHN JANTZEN | Audit | 0 companies |
| Donald Walker | Founder | 0 companies |
| Lis Hjøllund Walker | Founder | 0 companies |