| Revenue | DKK 1,7M | +18% |
| EBITDA | DKK 977K | +11% |
| Net profit | DKK 413K | +18% |
| Total assets | DKK 34M | -3% |
| Equity | DKK 9,5M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 323 | 283 | 1.173 | 1.384 | 1.437 | 1.586 | 1.614 | 1.481 | 941 | 855 | 1.608 | 1.411 | 1.663 |
| Staff expenses | -0 | -0 | -85 | -131 | -332 | -167 | -178 | -172 | -181 | -184 | -362 | -531 | -686 |
| EBITDA | 353 | -62 | 1.198 | 2.307 | 2.971 | 1.569 | 1.445 | 1.309 | 1.260 | 3.871 | 147 | 880 | 977 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 353 | -62 | 1.198 | 2.307 | 2.971 | 1.569 | 1.445 | 1.309 | 1.260 | 3.871 | 147 | 880 | 977 |
| Net financials | -150 | -159 | -514 | -670 | -828 | -4.327 | -595 | -503 | -339 | -342 | -341 | -422 | -448 |
| Profit before tax | 203 | -221 | 684 | 1.637 | 2.144 | -2.759 | 850 | 806 | 922 | 3.529 | -194 | 459 | 529 |
| Tax | 56 | -367 | 387 | 372 | 478 | -580 | 171 | 183 | 209 | 783 | -36 | 108 | 116 |
| Net profit | 147 | 146 | 296 | 1.265 | 1.666 | -2.178 | 679 | 622 | 712 | 2.746 | -158 | 350 | 413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.736 | 10.725 | 27.465 | 32.254 | 35.067 | 31.580 | 31.578 | 31.656 | 32.194 | 36.050 | 35.012 | 35.130 | 34.007 |
| Equity | 2.951 | 3.097 | 3.393 | 4.658 | 6.324 | 4.146 | 4.824 | 5.447 | 6.159 | 8.905 | 8.746 | 9.097 | 9.470 |
| Long-term debt | 2.854 | 5.652 | 17.721 | 17.050 | 15.070 | 18.107 | 17.328 | 16.544 | 15.709 | 16.374 | 15.622 | 14.737 | 13.911 |
| Short-term debt | 1.049 | 1.485 | 5.576 | 9.491 | 12.141 | 8.375 | 8.302 | 8.359 | 8.810 | 8.472 | 8.380 | 8.925 | 8.230 |
| Total debt | 3.903 | 7.137 | 23.298 | 26.541 | 27.211 | 26.482 | 25.630 | 24.903 | 24.519 | 24.846 | 24.002 | 23.661 | 22.141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 25.0% | 2017 | |
| Individual | 10.0% | 66.7% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Wagner | Management | 0 companies |