| Revenue | DKK 300K | -31% |
| EBITDA | DKK 277K | -36% |
| Net profit | DKK 146K | -53% |
| Total assets | DKK 5,1M | -1% |
| Equity | DKK 2,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 405 | 200 | 305 | 122 | 199 | 340 | 380 | 318 | 282 | 322 | 357 | 436 | 300 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 405 | 200 | 305 | 122 | 199 | 282 | 374 | 122 | 282 | 322 | 357 | 436 | 277 |
| Depreciation & amort. | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 402 | 200 | 305 | 122 | 199 | 282 | 374 | 122 | 282 | 322 | 357 | 436 | 277 |
| Net financials | -180 | -175 | -181 | -145 | -95 | -166 | -117 | -96 | -66 | -63 | -57 | -70 | -83 |
| Profit before tax | 222 | 25 | 123 | -23 | 104 | 115 | 258 | 27 | 216 | 259 | 300 | 366 | 194 |
| Tax | 56 | -12 | 42 | -2 | 22 | 44 | 58 | 31 | 47 | 58 | 43 | 55 | 48 |
| Net profit | 166 | 38 | 82 | -21 | 82 | 71 | 199 | -4 | 169 | 201 | 257 | 311 | 146 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.269 | 4.295 | 5.119 | 4.637 | 6.540 | 6.605 | 7.137 | 6.327 | 6.396 | 6.373 | 5.774 | 5.197 | 5.122 |
| Equity | 711 | 748 | 830 | 809 | 891 | 962 | 1.161 | 1.157 | 1.326 | 1.527 | 1.784 | 2.095 | 2.241 |
| Long-term debt | 2.744 | 2.673 | 3.148 | 1.973 | 1.923 | 2.849 | 2.683 | 2.134 | 2.033 | 1.896 | 1.799 | 1.703 | 1.607 |
| Short-term debt | 758 | 832 | 1.135 | 1.855 | 3.725 | 2.794 | 3.293 | 3.037 | 3.038 | 2.950 | 2.191 | 1.399 | 1.274 |
| Total debt | 3.502 | 3.505 | 4.283 | 3.828 | 5.648 | 5.643 | 5.976 | 5.170 | 5.070 | 4.846 | 3.990 | 3.102 | 2.881 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Founder | Founder | 2000 | — | — |
RJ | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Wium Laursen | Founder | 0 companies |
| REVISIONSFIRMAET JENS FINNE | Audit | 0 companies |