| Revenue | DKK 26M | -3% |
| EBITDA | DKK 5,4M | +13% |
| Net profit | DKK 4M | +17% |
| Total assets | DKK 27,9M | +8% |
| Equity | DKK 7,5M | +8% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.630 | 13.027 | 14.986 | 19.291 | 23.445 | 28.211 | 35.165 | 26.806 | 26.027 |
| Staff expenses | -2.042 | -1.411 | -1.609 | -1.913 | -2.294 | -11.311 | -21.075 | -22.080 | -20.669 |
| EBITDA | 10.587 | 11.615 | 13.377 | 17.378 | 21.151 | 16.900 | 14.089 | 4.725 | 5.358 |
| Depreciation & amort. | 552 | -394 | -645 | -592 | -1.139 | -626 | -571 | -441 | -391 |
| EBIT | 10.035 | 11.221 | 12.732 | 16.786 | 20.012 | 16.274 | 13.518 | 4.284 | 4.966 |
| Net financials | 268 | 108 | 98 | 129 | 81 | 10 | 175 | 216 | 180 |
| Profit before tax | 10.303 | 11.329 | 12.831 | 16.915 | 20.094 | 16.284 | 13.694 | 4.501 | 5.146 |
| Tax | 2.589 | 2.862 | 3.177 | 4.010 | 4.435 | 3.725 | 3.023 | 1.040 | 1.098 |
| Net profit | 7.714 | 8.467 | 9.654 | 12.905 | 15.659 | 12.559 | 10.670 | 3.461 | 4.048 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.522 | 23.181 | 27.587 | 32.559 | 37.177 | 28.236 | 38.441 | 25.792 | 27.870 |
| Equity | 3.601 | 6.068 | 5.721 | 4.626 | 20.285 | 14.844 | 13.514 | 6.975 | 7.523 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 494 |
| Short-term debt | 21.922 | 17.113 | 21.865 | 27.916 | 16.892 | 13.392 | 24.927 | 18.817 | 19.853 |
| Total debt | 21.922 | 17.113 | 21.865 | 27.916 | 16.892 | 13.392 | 24.927 | 18.817 | 20.347 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2000 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
NH Management | Management | 2000 | — | — |
CK Audit | Audit | 2000 | — | — |
LW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUNZL HOLDING NORDIC A/S | Company | 100.0% | 100.0% | 2017 |
CWW HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
NHC HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Wichmann Wernebo | Management | 0 companies |
| Søren Holmbom | Chief Executive Officer | 0 companies |
| Niels Henrik Christoffersen | Management | 0 companies |
| Charlotte Kure Vedel | Audit | 0 companies |
| Lars Wiegaard Hansen | Chief Executive Officer | 0 companies |
| Richard James Henry Marsh | Board of Directors | 0 companies |
| Alberto Grau Garcia-Teran | Chairman | 0 companies |
| Charles Paul Budge | Chairman | 0 companies |
| Niels-Ole Krøjer Svendsen | Board of Directors | 0 companies |