| Revenue | — | — |
| EBITDA | DKK -185K | -44% |
| Net profit | DKK 838K | +114% |
| Total assets | DKK 4,5M | +42% |
| Equity | DKK 3M | +36% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -27 | -11 | -14 | -19 | -15 | -7 | -12 | -9 | -9 | -55 | -14 | -128 | -185 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -27 | -11 | -14 | -19 | -15 | -7 | -12 | -9 | -9 | -55 | -14 | -128 | -185 |
| Net financials | -129 | 86 | 324 | -69 | 2 | 1.232 | 970 | 584 | 491 | 7.965 | -958 | -5.796 | 1.022 |
| Profit before tax | -156 | 75 | 310 | -87 | -13 | 1.224 | 958 | 576 | 482 | 7.910 | -972 | -5.924 | 838 |
| Tax | -0 | -80 | 1 | -19 | -2 | -2 | -4 | -2 | -2 | -173 | -0 | 138 | -0 |
| Net profit | -156 | 155 | 309 | -69 | -11 | 1.226 | 962 | 578 | 484 | 8.083 | -972 | -6.062 | 838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 615 | 870 | 920 | 740 | 575 | 1.321 | 1.570 | 2.140 | 2.147 | 11.242 | 9.786 | 3.184 | 4.533 |
| Equity | 454 | 608 | 918 | 534 | 523 | 999 | 1.569 | 2.072 | 2.146 | 9.329 | 8.300 | 2.178 | 2.955 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 161 | 262 | 2 | 206 | 52 | 322 | 1 | 68 | 2 | 1.913 | 1.486 | 1.006 | 1.578 |
| Total debt | 161 | 262 | 2 | 206 | 52 | 322 | 1 | 68 | 2 | 1.913 | 1.486 | 1.006 | 1.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2003 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Birgitte Walsøe | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |