| Revenue | DKK 76K | +17% |
| EBITDA | DKK 76K | +17% |
| Net profit | DKK 42K | +35% |
| Total assets | DKK 1,5M | +4% |
| Equity | DKK 195K | -72% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 221 | -352 | 363 | 366 | 365 | 371 | 308 | 201 | 304 | 294 | 21 | 52 | 65 | 76 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 186 | -129 | 243 | 237 | 259 | 272 | 1.651 | 113 | 167 | 196 | 21 | 52 | 65 | 76 |
| Depreciation & amort. | -0 | -0 | -39 | -27 | -51 | -39 | -27 | -32 | -67 | -41 | -40 | -40 | -40 | -40 |
| EBIT | 186 | -129 | 204 | 211 | 208 | 233 | 1.624 | 81 | 99 | 155 | -19 | 12 | 25 | 36 |
| Net financials | -92 | -70 | -40 | -43 | -89 | 49 | -298 | 222 | -6 | 220 | -14 | -0 | 15 | 18 |
| Profit before tax | 94 | -199 | 164 | 168 | 118 | 282 | 1.326 | 303 | 94 | 424 | -33 | 12 | 40 | 54 |
| Tax | 27 | -50 | 50 | 46 | 38 | 71 | 277 | 73 | 27 | 78 | -7 | 3 | 9 | 12 |
| Net profit | 68 | -149 | 114 | 122 | 81 | 211 | 1.048 | 230 | 67 | 346 | -26 | 9 | 31 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.061 | 4.164 | 4.214 | 4.268 | 4.277 | 4.485 | 4.523 | 4.725 | 4.325 | 1.478 | 1.461 | 1.403 | 1.441 | 1.496 |
| Equity | 816 | 965 | 1.079 | 1.200 | 1.281 | 1.492 | 2.540 | 970 | 1.037 | 1.383 | 662 | 671 | 703 | 195 |
| Long-term debt | 1.891 | -1.824 | 1.752 | 1.677 | 1.601 | 1.523 | 1.404 | 1.387 | 1.297 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.354 | -1.375 | 1.383 | 1.390 | 1.395 | 1.470 | 578 | 2.368 | 1.992 | 95 | 799 | 732 | 739 | 1.301 |
| Total debt | 3.245 | -3.199 | 3.135 | 3.067 | 2.996 | 2.993 | 1.983 | 3.756 | 3.288 | 95 | 799 | 732 | 739 | 1.301 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2002 | — | — |
VC Management | Management | 2002 | — | — |
CD Management | Management | 2002 | — | — |
SU | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SWA Holding ApS | Company | 100.0% | 100.0% | 2021 |
KRÜDAL HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Christian Dalsted | Management | 0 companies |
| Stig Ulrik Bolten Jagd | Audit | 0 companies |