| Revenue | DKK 171K | -21% |
| EBITDA | DKK 171K | -21% |
| Net profit | DKK 14K | -76% |
| Total assets | DKK 2,7M | -25% |
| Equity | DKK 730K | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 | -3 | -1 | -4 | -6 | -14 | -14 | -34 | 425 | 309 | 335 | 216 | 171 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 136 | -3 | -1 | -4 | -4 | -8 | -8 | -34 | 425 | 309 | 335 | 216 | 171 |
| Depreciation & amort. | -57 | -57 | -443 | -0 | -0 | -0 | -0 | -4 | -60 | -87 | -114 | -114 | -135 |
| EBIT | 79 | -59 | -443 | -4 | -4 | -8 | -8 | -38 | 366 | 222 | 221 | 102 | 36 |
| Net financials | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | -19 | -18 | -16 | -40 | -15 |
| Profit before tax | 79 | -59 | -443 | -4 | -4 | -8 | -8 | -53 | 347 | 204 | 205 | 62 | 21 |
| Tax | 3 | -18 | -101 | -4 | 1 | 3 | 3 | -11 | 87 | 56 | 30 | 7 | 8 |
| Net profit | -9 | -41 | -342 | -1 | -5 | -11 | -11 | -42 | 260 | 148 | 176 | 56 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 772 | 0 | 0 | 47 | 3 | 140 | 134 | 2.966 | 2.797 | 3.031 | 3.053 | 3.576 | 2.691 |
| Equity | 19 | 0 | 0 | -403 | -408 | 131 | 120 | 78 | 338 | 486 | 661 | 717 | 730 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 896 | 851 | 805 | 758 | 712 | 665 |
| Short-term debt | -791 | 0 | 0 | 449 | 410 | 9 | 14 | 1.968 | 1.557 | 1.660 | 1.556 | 2.068 | 1.212 |
| Total debt | -791 | 0 | 0 | 449 | 410 | 9 | 14 | 2.864 | 2.408 | 2.464 | 2.314 | 2.780 | 1.878 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2002 | — | — |
EB Audit | Audit | 2003 | — | — |
TW Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WALTHER HOLDING, HJALLERUP ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ejvind Burholt | Audit | 0 companies |
| Torben Walther Mogensen | Management | 0 companies |