| Revenue | DKK 155K | +26% |
| EBITDA | DKK 155K | +26% |
| Net profit | DKK 83K | +87% |
| Total assets | DKK 2M | -7% |
| Equity | DKK 1,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 170 | 158 | 51 | 146 | 136 | 175 | 145 | 154 | 155 | 143 | 158 | 127 | 123 | 155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 170 | 158 | 51 | 146 | 136 | 175 | 145 | 154 | 155 | 143 | 158 | 127 | 123 | 155 |
| Depreciation & amort. | -19 | -21 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 | -23 |
| EBIT | 151 | 137 | 28 | 123 | 113 | 152 | 122 | 131 | 132 | 120 | 135 | 104 | 100 | 132 |
| Net financials | -52 | -53 | -48 | -41 | -38 | -37 | -37 | -29 | -255 | -46 | -41 | -40 | -43 | -26 |
| Profit before tax | 99 | 85 | -21 | 82 | 75 | 115 | 85 | 102 | -123 | 74 | 94 | 64 | 57 | 106 |
| Tax | 34 | 18 | -5 | 19 | 17 | 25 | 19 | 22 | -27 | -35 | 21 | 14 | 12 | 23 |
| Net profit | 65 | 66 | -16 | 63 | 59 | 90 | 66 | 80 | -96 | 76 | 73 | 50 | 44 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.599 | 1.680 | 1.668 | 1.836 | 1.954 | 2.112 | 2.247 | 2.168 | 1.952 | 2.121 | 2.244 | 2.361 | 2.150 | 1.990 |
| Equity | 563 | 630 | 614 | 677 | 735 | 825 | 891 | 971 | 874 | 951 | 1.024 | 1.074 | 1.118 | 1.201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.014 | 1.027 | 1.036 | 1.137 | 1.182 | 1.236 | 1.301 | 1.138 | 1.014 | 1.102 | 1.148 | 1.212 | 951 | 705 |
| Total debt | 1.014 | 1.027 | 1.036 | 1.137 | 1.182 | 1.236 | 1.301 | 1.138 | 1.014 | 1.102 | 1.148 | 1.212 | 951 | 705 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2000 | — | — |
PG Management | Management | 2018 | — | — |
PN Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WADDI ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Toft Jensen | Management | 0 companies |
| Pia Gitte Andersen | Management | 0 companies |
| Per Nielsen | Audit | 0 companies |