| Revenue | DKK 3,6M | -34% |
| EBITDA | DKK 2,6M | -38% |
| Net profit | DKK 9,8M | +59% |
| Total assets | DKK 32,9M | +14% |
| Equity | DKK 11,4M | +77% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.363 | 6.283 | 7.003 | 5.473 | 3.596 |
| Staff expenses | -1.657 | -1.513 | -1.606 | -1.309 | -1.014 |
| EBITDA | 3.706 | 4.770 | 5.397 | 4.164 | 2.582 |
| Depreciation & amort. | -29 | -46 | -55 | -55 | -55 |
| EBIT | 3.677 | 4.723 | 5.342 | 4.109 | 2.527 |
| Net financials | 250 | -5.898 | -7.919 | 2.764 | 7.585 |
| Profit before tax | 3.927 | -1.175 | -2.577 | 6.873 | 10.112 |
| Tax | 819 | 1.061 | 1.299 | 713 | 316 |
| Net profit | 3.108 | -2.236 | -3.876 | 6.160 | 9.796 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 30.244 | 42.523 | 28.843 | 28.759 | 32.877 |
| Equity | 27.643 | 18.018 | 3.290 | 6.450 | 11.385 |
| Long-term debt | 0 | 19.960 | 19.960 | 14.960 | 9.980 |
| Short-term debt | 2.600 | 4.542 | 2.852 | 7.333 | 11.491 |
| Total debt | 2.600 | 24.502 | 22.812 | 22.293 | 21.471 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LW Management | Management | 1998 |
CE Chief Executive Officer | Chief Executive Officer | 2020 |
| Former (1) | ||
PA Management | Management | 1998 – 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2024 | |
| Chairman | 2020 | |
| Board of Directors | 2019 | |
| Former (9) | ||
| Board of Directors | 1998 – 1998 | |
| Board of Directors | 1998 – 2009 | |
| Board of Directors | 2014 – 2019 | |
| Chairman | 2019 – 2019 | |
| Board of Directors | 2007 – 2010 | |
| Chairman | 2009 – 2014 | |
| Board of Directors | 1998 – 1998 | |
| Board of Directors | 2019 – 2022 | |
| Chairman | 2014 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Wendelbo | Management | 0 companies |
| Christian Ernemann | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Kristoffer Møller Pedersen | Board of Directors | 0 companies |
| Danny Espersen | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Mogens Skouenborg | Board of Directors | 0 companies |
| Per Lilholt | Board of Directors | 0 companies |
| Per Dollerup Mikkelsen | Chairman | 0 companies |
| Henrik Althoehn Henriksen | Chairman | 0 companies |
| Thomas Riis | Board of Directors | 0 companies |
| Torben Koed Hansen | Board of Directors | 0 companies |
| Jens-Olav Harmsen | Chairman | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |
| Erik Preben Holm | Board of Directors | 0 companies |
| Christina Wendelbo | Chairman | 0 companies |