| Revenue | DKK 2,2M | -5% |
| EBITDA | DKK 321K | +30% |
| Net profit | DKK 48K | +286% |
| Total assets | DKK 2,5M | +3% |
| Equity | DKK 677K | +8% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.246 | 2.291 | 2.174 | 2.133 | 2.282 | 1.654 | 1.861 | 2.319 | 2.297 | 2.178 |
| Staff expenses | -1.879 | -1.969 | -1.744 | -1.786 | -1.772 | -1.781 | -1.719 | -2.023 | -2.051 | -1.858 |
| EBITDA | 367 | 322 | 430 | 347 | 509 | -127 | 143 | 296 | 246 | 321 |
| Depreciation & amort. | -189 | -184 | -207 | -238 | -135 | -254 | -203 | -189 | -176 | -215 |
| EBIT | 178 | 137 | 224 | 109 | 375 | -381 | -60 | 107 | 70 | 106 |
| Net financials | -14 | -14 | -17 | -16 | -9 | -42 | -69 | -68 | -54 | -57 |
| Profit before tax | 165 | 123 | 207 | 94 | 365 | -423 | -129 | 39 | 16 | 48 |
| Tax | 41 | 31 | 44 | 24 | 80 | -92 | -21 | 10 | 4 | -0 |
| Net profit | 123 | 92 | 163 | 70 | 285 | -330 | -109 | 29 | 13 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.750 | 1.159 | 1.288 | 1.629 | 1.808 | 2.238 | 1.961 | 1.984 | 2.430 | 2.506 |
| Equity | 417 | 509 | 672 | 742 | 1.027 | 696 | 588 | 617 | 629 | 677 |
| Long-term debt | 0 | 167 | 107 | 203 | 0 | 763 | 616 | 517 | 513 | 224 |
| Short-term debt | 1.333 | 481 | 444 | 638 | 761 | 779 | 757 | 851 | 1.289 | 1.604 |
| Total debt | 1.333 | 648 | 551 | 840 | 761 | 1.542 | 1.374 | 1.367 | 1.801 | 1.828 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2008 | |
TJW ApS | Company | 66.7% | 66.7% | 2008 |
Per Mørup Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Weygaard | Management | 0 companies |