| Revenue | DKK 2,6M | +3% |
| EBITDA | DKK 830K | -1% |
| Net profit | DKK 653K | +14% |
| Total assets | DKK 1,4M | -12% |
| Equity | DKK 135K | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.888 | 2.446 | 2.703 | 2.430 | 2.493 | 2.767 | 2.532 | 2.606 |
| Staff expenses | -1.495 | -1.546 | -1.568 | -1.483 | -1.525 | -1.893 | -1.696 | -1.776 |
| EBITDA | 1.392 | 900 | 1.135 | 947 | 968 | 874 | 836 | 830 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.392 | 900 | 1.135 | 947 | 968 | 874 | 836 | 830 |
| Net financials | -9 | -6 | 0 | -5 | -9 | -4 | -9 | -6 |
| Profit before tax | 1.384 | 894 | 1.135 | 942 | 959 | 869 | 827 | 824 |
| Tax | 352 | 228 | 281 | 226 | 219 | 217 | 252 | 171 |
| Net profit | 1.032 | 666 | 853 | 716 | 740 | 652 | 575 | 653 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.179 | 1.757 | 2.265 | 1.781 | 2.122 | 1.882 | 1.612 | 1.410 |
| Equity | 1.270 | 936 | 1.089 | 1.005 | 1.045 | 798 | 133 | 135 |
| Long-term debt | 296 | 171 | 202 | 156 | 0 | 0 | 0 | 0 |
| Short-term debt | 613 | 650 | 974 | 620 | 1.076 | 1.084 | 1.466 | 1.275 |
| Total debt | 909 | 822 | 1.176 | 776 | 1.076 | 1.084 | 1.466 | 1.275 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Audit | Audit | 2005 | — | — |
BS Management | Management | 2001 | — | — |
PC Management | Management | 2001 | — | — |
OW Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
TR Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NIWO ApS | Company | 50.0% | 50.0% | 2004 |
Katoso ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Møller Nielsen | Audit | 0 companies |
| Bo Strøm | Management | 0 companies |
| Palle Cogburn | Management | 0 companies |
| Ole Winberg | Chief Executive Officer | 0 companies |
| Tom Rasmussen | Audit | 0 companies |