| Revenue | DKK 915K | -4% |
| EBITDA | DKK -2,2M | +7% |
| Net profit | DKK -1,2M | +27% |
| Total assets | DKK 15,9M | +7% |
| Equity | DKK 1,3M | -49% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.804 | 903 | 3.369 | 6.269 | 6.365 | 4.282 | 6.594 | 6.675 | 3.959 | 3.527 | -969 | 956 | 915 |
| Staff expenses | -3.347 | -3.643 | -3.032 | -3.466 | -4.891 | -3.576 | -3.935 | -4.290 | -3.818 | -3.856 | -4.173 | -3.325 | -3.119 |
| EBITDA | -6.151 | -2.740 | 336 | 2.803 | 1.475 | 706 | 2.659 | 2.384 | 141 | -328 | -5.142 | -2.369 | -2.204 |
| Depreciation & amort. | 7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.158 | -2.740 | 336 | 2.803 | 1.475 | 706 | 2.659 | 2.384 | 141 | -328 | -5.142 | -2.369 | -2.204 |
| Net financials | -352 | 1.445 | 2.116 | 331 | -753 | 1.388 | -305 | -1.221 | 1.285 | -740 | 442 | 183 | 612 |
| Profit before tax | -6.510 | -1.295 | 2.452 | 3.134 | 721 | 2.093 | 2.354 | 1.163 | 1.427 | -1.068 | -4.700 | -2.186 | -1.592 |
| Tax | -0 | -0 | 580 | -579 | -167 | 465 | 521 | 277 | 314 | -234 | -861 | -481 | -350 |
| Net profit | -6.510 | -1.295 | 1.873 | 3.713 | 889 | 1.628 | 1.833 | 887 | 1.113 | -834 | -3.839 | -1.705 | -1.243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.115 | 14.870 | 17.055 | 26.443 | 32.162 | 50.864 | 36.475 | 40.366 | 29.176 | 23.293 | 11.527 | 14.927 | 15.918 |
| Equity | -9.022 | -317 | 1.556 | 4.131 | 5.019 | 6.647 | 8.480 | 9.367 | 10.479 | 8.076 | 4.237 | 2.532 | 1.290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 154 | 432 | 432 | 451 | 470 | 476 |
| Short-term debt | 26.137 | 15.186 | 15.499 | 22.313 | 27.143 | 44.216 | 27.995 | 30.845 | 18.265 | 14.285 | 6.339 | 11.425 | 13.653 |
| Total debt | 26.137 | 15.186 | 15.499 | 22.313 | 27.143 | 44.216 | 27.995 | 30.999 | 18.697 | 14.716 | 6.790 | 11.895 | 14.129 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2014 | — | — |
RM Management | Management | 2026 | — | — |
PM Management | Management | 2002 | — | — |
MJ Management | Management | 2000 | — | — |
AW Founder | Founder | 2000 | — | — |
AL Management | Management | 2010 | — | — |
JF Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Snor Korreborg | Management | 0 companies |
| Ralf Mattias Forsell | Management | 0 companies |
| Per-Ola Magnusson | Management | 0 companies |
| Martin Jarle Vinje | Management | 0 companies |
| AS Wilfa | Founder | 0 companies |
| Anders Liland | Management | 0 companies |
| Jan Fredrik Hagen | Management | 0 companies |
| Kai Fredrik Mohr Dye | Board of Directors | 0 companies |
| Per Arne Klavenes | Board of Directors | 0 companies |
| Morten Andre Hoff | Chairman | 0 companies |
| Stein Ulf Hoff | Chairman | 0 companies |
| Magne Kjetil Teigland | Board of Directors | 0 companies |
| Cato Wilfred Westad | Board of Directors | 0 companies |
| Lars Erik Brecke | Board of Directors | 0 companies |