| Revenue | DKK 3,1M | +3% |
| EBITDA | DKK 291K | -77% |
| Net profit | DKK -728K | -176% |
| Total assets | DKK 34,5M | +7% |
| Equity | DKK 14,8M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.898 | 2.078 | 3.392 | 1.269 | 1.808 | 2.377 | 2.067 | 4.837 | 4.726 | 7.531 | 4.400 | 3.009 | 3.104 |
| Staff expenses | -1.262 | -1.211 | -1.337 | -1.258 | -1.305 | -1.435 | -1.477 | -1.668 | -1.227 | -1.093 | -1.222 | -1.757 | -1.710 |
| EBITDA | 1.636 | 867 | 2.054 | 11 | 503 | 942 | 590 | 3.169 | 3.498 | 6.438 | 3.178 | 1.252 | 291 |
| Depreciation & amort. | 99 | -67 | -37 | -13 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.537 | 800 | 2.017 | -2 | 497 | 942 | 590 | 3.169 | 3.498 | 6.438 | 3.178 | 1.252 | 291 |
| Net financials | -56 | -203 | -439 | -698 | -469 | 519 | -296 | -317 | 1.556 | -1.752 | -865 | -22 | -1.224 |
| Profit before tax | 1.481 | 597 | 1.578 | -396 | 28 | 1.461 | 294 | 2.852 | 5.054 | 4.686 | 2.313 | 1.229 | -933 |
| Tax | 370 | 175 | 377 | 152 | 6 | 322 | 65 | 627 | 1.206 | 1.082 | 511 | 272 | -205 |
| Net profit | 1.111 | 422 | 1.201 | -548 | 22 | 1.139 | 228 | 2.225 | 3.848 | 3.604 | 1.802 | 957 | -728 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.095 | 13.529 | 12.802 | 17.036 | 14.554 | 15.570 | 16.883 | 25.579 | 36.260 | 33.725 | 42.881 | 32.338 | 34.512 |
| Equity | 642 | 1.064 | 2.265 | 1.718 | 1.740 | 2.879 | 3.107 | 5.332 | 9.180 | 12.784 | 14.586 | 15.543 | 14.815 |
| Long-term debt | 9.685 | 9.685 | 7.419 | 7.419 | 7.419 | 7.419 | 7.419 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.768 | 2.780 | 3.118 | 7.900 | 5.396 | 5.272 | 6.357 | 20.247 | 27.080 | 20.941 | 28.294 | 16.795 | 19.697 |
| Total debt | 15.453 | 12.464 | 10.537 | 15.319 | 12.814 | 12.691 | 13.776 | 20.247 | 27.080 | 20.941 | 28.294 | 16.795 | 19.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2009 | — | — |
PB Management | Management | 1998 | — | — |
JJ Audit | Audit | 2009 | — | — |
OC Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Wayne Selle | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Ole Clement | Management | 0 companies |
| Daniel Edmund Selle | Chairman | 0 companies |
| Christian Wayne Selle | Board of Directors | 0 companies |
| Stephen Raymond Selle | Board of Directors | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Stephan Muurholm | Chairman | 0 companies |