| Revenue | DKK 1,2M | +112% |
| EBITDA | DKK 594K | +6% |
| Net profit | DKK 414K | -5% |
| Total assets | DKK 1,7M | +104% |
| Equity | DKK 975K | +122% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -10 | -4 | 100 | 19 | 115 | 154 | 149 | 142 | 49 | 17 | 559 | 1.183 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -589 |
| EBITDA | -17 | -10 | -4 | 100 | 19 | 115 | 154 | 149 | 142 | 49 | 17 | 559 | 594 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -60 |
| EBIT | -17 | -10 | -4 | 96 | 14 | 110 | 150 | 144 | 142 | 49 | 17 | 559 | 534 |
| Net financials | -23 | -3 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -1 | -0 | 0 | -1 |
| Profit before tax | -40 | -13 | -4 | 96 | 14 | 110 | 150 | 144 | 142 | 48 | 17 | 559 | 533 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8 | 31 | 11 | 4 | 123 | 119 |
| Net profit | -40 | -13 | -4 | 96 | 14 | 110 | 150 | 136 | 112 | 38 | 13 | 436 | 414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19 | 19 | 19 | 14 | 14 | 9 | 5 | 0 | 0 | 0 | 2 | 839 | 1.714 |
| Equity | -654 | -667 | -671 | -576 | -556 | -446 | -296 | -160 | -48 | -11 | 2 | 438 | 975 |
| Long-term debt | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 673 | 686 | 690 | 590 | 570 | 455 | 301 | 160 | 48 | 11 | 0 | 400 | 739 |
| Total debt | 673 | 686 | 689 | 590 | 570 | 455 | 301 | 160 | 48 | 11 | 0 | 400 | 739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Audit | Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Wyrwik | Audit | 0 companies |
| Inge Gurli Nielsen | Board of Directors | 0 companies |
| Jens Johansen | Board of Directors | 0 companies |