| Revenue | DKK 1,7M | +34% |
| EBITDA | DKK 326K | +387% |
| Net profit | DKK 131K | +165% |
| Total assets | DKK 1,9M | +11% |
| Equity | DKK 403K | +48% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.451 | 1.358 | 1.707 | 1.318 | 1.386 | 1.609 | 1.871 | 1.402 | 1.011 | 1.267 | 1.367 | 1.619 | 1.231 | 1.653 |
| Staff expenses | -1.224 | -1.183 | -1.362 | -1.249 | -1.398 | -1.168 | -1.370 | -1.097 | -1.112 | -1.128 | -1.392 | -1.372 | -1.344 | -1.327 |
| EBITDA | 228 | 175 | 345 | 69 | -12 | 441 | 501 | 305 | -101 | 138 | -25 | 248 | -114 | 326 |
| Depreciation & amort. | -106 | -149 | -133 | -123 | -96 | -96 | -18 | -8 | -141 | -104 | -157 | -155 | -149 | -146 |
| EBIT | 122 | 26 | 212 | -54 | -108 | 345 | 483 | 298 | -241 | 34 | -182 | 92 | -263 | 180 |
| Net financials | -53 | -56 | -32 | -21 | -37 | -16 | -3 | -4 | -5 | 1 | 1 | 3 | 4 | 5 |
| Profit before tax | 69 | -30 | 179 | -75 | -145 | 338 | 487 | 300 | -240 | 35 | -182 | 96 | -258 | 185 |
| Tax | 24 | -6 | 45 | -7 | -8 | 35 | 112 | 67 | -48 | 6 | -53 | 21 | -56 | 54 |
| Net profit | 45 | -23 | 135 | -68 | -137 | 302 | 376 | 234 | -192 | 28 | -128 | 75 | -202 | 131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.361 | 1.358 | 1.194 | 1.001 | 901 | 791 | 1.044 | 1.086 | 1.976 | 2.113 | 2.064 | 2.111 | 1.746 | 1.939 |
| Equity | -123 | -147 | -12 | -80 | -217 | 81 | 457 | 691 | 498 | 527 | 399 | 473 | 271 | 403 |
| Long-term debt | 500 | 500 | 500 | 300 | 300 | 101 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 973 | 1.003 | 706 | 781 | 818 | 608 | 586 | 395 | 1.477 | 1.586 | 1.666 | 1.638 | 1.475 | 1.536 |
| Total debt | 1.473 | 1.503 | 1.206 | 1.081 | 1.118 | 709 | 586 | 395 | 1.477 | 1.586 | 1.666 | 1.638 | 1.475 | 1.536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 2003 | — | — |
BW Management | Management | 2015 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
RW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUWI HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Wibe | Management | 0 companies |
| Brian Wibe | Management | 0 companies |
| Annemette Heller | Chief Executive Officer | 0 companies |
| Rene Wibe | Chief Executive Officer | 0 companies |
| Kim Madsen | Chairman | 0 companies |