| Revenue | DKK 17K | -32% |
| EBITDA | DKK 17K | -32% |
| Net profit | DKK -189K | -4% |
| Total assets | DKK 3,8M | +4% |
| Equity | DKK 285K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 44 | -39 | -79 | — | -86 | -98 | -93 | -101 | 3.718 | 1.858 | -227 | 25 | 17 |
| Staff expenses | -0 | -0 | -65 | -9 | -0 | -0 | -0 | -0 | -0 | -979 | -659 | -0 | -0 |
| EBITDA | -7 | -39 | -144 | -98 | -86 | -98 | -93 | -101 | 3.718 | 879 | -886 | 25 | 17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -39 | -144 | -98 | -86 | -98 | -93 | -101 | 3.718 | 879 | -886 | 25 | 17 |
| Net financials | -47 | -59 | -61 | -77 | -194 | -58 | -74 | -95 | -233 | -125 | -152 | -206 | -206 |
| Profit before tax | -54 | -98 | -205 | -175 | -288 | -156 | -167 | -196 | 3.485 | 754 | -1.038 | -181 | -189 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.078 | 742 | 153 | 183 | -0 | -0 |
| Net profit | -54 | -98 | -205 | -175 | -288 | -156 | -167 | 882 | 2.743 | 601 | -1.222 | -181 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.390 | 3.463 | 3.619 | 3.541 | 3.353 | 2.716 | 2.620 | 5.712 | 13.157 | 4.490 | 3.281 | 3.663 | 3.798 |
| Equity | -1.261 | -1.359 | -1.564 | -1.739 | -2.028 | -2.184 | -2.350 | -1.468 | 1.275 | 1.876 | 654 | 473 | 285 |
| Long-term debt | 2.575 | 2.575 | 2.575 | 2.596 | 2.596 | 2.596 | 2.596 | 6.410 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.076 | 2.247 | 2.608 | 2.684 | 2.785 | 2.304 | 2.374 | 770 | 11.882 | 2.615 | 2.628 | 3.190 | 3.514 |
| Total debt | 4.651 | 4.822 | 5.183 | 5.280 | 5.381 | 4.900 | 4.970 | 7.180 | 11.882 | 2.615 | 2.628 | 3.190 | 3.514 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WK Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMAL HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Werner Kaihøj Jensen | Chief Executive Officer | 0 companies |
| Søren Abildgaard Pedersen | Board of Directors | 0 companies |
| Charlotte Siewartz Nielsen | Board of Directors | 0 companies |