| Revenue | DKK -179K | -21% |
| EBITDA | DKK -179K | +21% |
| Net profit | DKK -444K | +43% |
| Total assets | DKK 11,9M | +0% |
| Equity | DKK 1,2M | +104% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 581 | 537 | 69 | -226 | -179 |
| Staff expenses | -105 | -110 | -31 | -0 | -0 |
| EBITDA | 476 | 427 | 39 | -226 | -179 |
| Depreciation & amort. | -292 | -292 | -292 | -292 | -0 |
| EBIT | 184 | 135 | -253 | -518 | -179 |
| Net financials | -175 | -125 | -132 | -260 | -265 |
| Profit before tax | 8 | 9 | -385 | -778 | -444 |
| Tax | 2 | -2 | -0 | -0 | -0 |
| Net profit | 6 | 11 | -385 | -778 | -444 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 12.710 | 12.599 | 12.100 | 11.850 | 11.863 |
| Equity | 1.821 | 1.832 | 1.353 | 575 | 1.174 |
| Long-term debt | 4.326 | 4.030 | 3.803 | 3.586 | 3.331 |
| Short-term debt | 6.562 | 6.737 | 6.943 | 7.689 | 7.359 |
| Total debt | 10.888 | 10.767 | 10.746 | 11.275 | 10.689 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JW Management | Management | 2022 |
PE Founder | Founder | 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Former (1) | ||
| Chairman | 2009 – 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Wenzel Larsen | Management | 0 companies |
| Poul Erik Wentzel Larsen | Founder | 0 companies |
| Gustav Nielsen | Chairman | 0 companies |
| Fredrik Nielsen | Board of Directors | 0 companies |
| Bente Wenzel Larsen | Chairman | 0 companies |