| Revenue | — | — |
| EBITDA | DKK -1,4M | -706% |
| Net profit | DKK -1,4M | -2520% |
| Total assets | DKK 2M | +16% |
| Equity | DKK -680K | -201% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 341 | 434 | 524 | 354 | 396 | -124 | 52 | 1.063 | 724 | 1.120 | 1.120 | 1.272 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -753 | -801 | -895 | -901 | -1.041 | -1.085 |
| EBITDA | 341 | 434 | 524 | 354 | 396 | -124 | 52 | 309 | 0 | 225 | 219 | 232 | -1.402 |
| Depreciation & amort. | 169 | -217 | -221 | -243 | -244 | -226 | -184 | -169 | -197 | -155 | -122 | -108 | -135 |
| EBIT | 172 | 218 | 303 | 112 | 152 | -349 | -133 | 141 | -197 | 70 | 97 | 124 | -1.537 |
| Net financials | -3 | -18 | 22 | -20 | -19 | -2 | -32 | -32 | -4 | -4 | -0 | -0 | -29 |
| Profit before tax | 169 | 200 | 325 | 92 | 133 | -351 | -164 | 109 | -201 | 66 | 97 | 124 | -1.537 |
| Tax | 42 | 40 | 95 | 14 | 31 | -77 | -36 | -12 | -39 | -20 | 59 | 68 | -183 |
| Net profit | 127 | 160 | 230 | 78 | 103 | -274 | -128 | 121 | -162 | 86 | 38 | 56 | -1.354 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.637 | 1.601 | 2.132 | 1.732 | 1.758 | 1.952 | 1.851 | 1.638 | 1.525 | 1.470 | 1.534 | 1.735 | 2.019 |
| Equity | 453 | 213 | 443 | 221 | 324 | 50 | -79 | 42 | -120 | 582 | 619 | 674 | -680 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 500 | 500 | 0 | 0 | 13 | 0 |
| Short-term debt | 1.122 | 1.320 | 1.601 | 1.438 | 1.368 | 1.902 | 1.030 | 1.096 | 1.145 | 888 | 775 | 1.031 | 2.699 |
| Total debt | 1.122 | 1.320 | 1.601 | 1.438 | 1.368 | 1.902 | 1.930 | 1.596 | 1.645 | 888 | 775 | 1.031 | 2.699 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SL Management | Management | 2016 | — | — |
ML Management | Management | 2016 | — | — |
AG Management | Management | 2017 | — | — |
ML Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Weider Stiles Holding ApS | Company | 100.0% | 100.0% | 2021 |
RAMLYNG-HANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Weider | Chief Executive Officer | 0 companies |
| Steen Langgaard Jensen | Management | 0 companies |
| Mette Lech | Management | 0 companies |
| Arne Gert Hansen | Management | 0 companies |
| Martin Langelund | Management | 0 companies |
| Bo Ramlyng | Chairman | 0 companies |