| Revenue | DKK -389K | -244% |
| EBITDA | DKK -997K | -275% |
| Net profit | DKK 3,6M | -10% |
| Total assets | DKK 12,1M | -54% |
| Equity | DKK 12M | -41% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.152 | -176 | -380 | 799 | 1.057 | 1.085 | 1.176 | 1.164 | 996 | 2.195 | 3.396 | 421 | 270 | -389 |
| Staff expenses | -492 | -468 | -420 | -420 | -420 | -494 | -552 | -672 | -526 | -375 | -360 | -414 | -536 | -608 |
| EBITDA | -1.644 | -644 | -886 | 379 | 637 | 591 | 624 | 492 | 470 | 1.820 | 3.036 | 7 | -266 | -997 |
| Depreciation & amort. | 3.433 | 1.455 | 133 | -369 | -1.091 | -291 | -302 | -318 | -316 | -238 | -148 | -155 | -0 | -0 |
| EBIT | -5.077 | -2.099 | -1.019 | 10 | -454 | 300 | 322 | 174 | 153 | 1.583 | 2.889 | -149 | -266 | -997 |
| Net financials | -4.267 | -552 | 1.774 | 927 | -6.608 | 84 | -2.945 | 549 | 1.799 | 8.478 | 2.046 | 3.413 | 3.482 | 4.589 |
| Profit before tax | -9.344 | -2.651 | 755 | 937 | -7.062 | 384 | -2.623 | 724 | 1.953 | 10.060 | 4.935 | 3.265 | 3.216 | 3.592 |
| Tax | -0 | -0 | -0 | -0 | -0 | -83 | -278 | -404 | 50 | -1.470 | -97 | -314 | -799 | -32 |
| Net profit | -9.344 | -2.651 | 755 | 937 | -7.062 | 467 | -2.346 | 1.127 | 1.903 | 11.530 | 5.031 | 3.578 | 4.015 | 3.624 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.876 | 30.033 | 32.163 | 27.843 | 24.874 | 28.650 | 17.212 | 21.126 | 20.678 | 37.833 | 43.237 | 29.798 | 26.261 | 12.078 |
| Equity | -3.863 | 1.986 | 2.741 | 3.678 | 1.615 | 2.082 | 11.547 | 12.675 | 13.978 | 24.908 | 28.939 | 20.518 | 20.532 | 12.024 |
| Long-term debt | 0 | 0 | 0 | 0 | 3.584 | 3.403 | 3.156 | 5.315 | 5.112 | 7.353 | 4.027 | 3.806 | 0 | 0 |
| Short-term debt | 24.039 | 28.047 | 27.711 | 23.111 | 18.863 | 20.351 | 432 | 3.137 | 1.589 | 5.572 | 10.270 | 5.475 | 5.729 | 54 |
| Total debt | 24.039 | 28.047 | 27.711 | 23.111 | 22.447 | 23.754 | 3.588 | 8.452 | 6.700 | 12.925 | 14.298 | 9.281 | 5.729 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Management | Management | 2025 | — | — |
OF Founder | Founder | 1998 | — | — |
HH Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Woodgrove Holding ApS | Company | 100.0% | 100.0% | 2025 |
SKOVLUND HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Volf Lorentsen | Management | 0 companies |
| Ole Flensted | Founder | 0 companies |
| Henry Heiberg | Management | 0 companies |
| Knud Hallas Beer | Chairman | 0 companies |
| Michael Jensen | Board of Directors | 0 companies |
| Bo Ascanius | Board of Directors | 0 companies |
| Søren Rishøj | Chairman | 0 companies |