| Revenue | DKK 3,7M | -36% |
| EBITDA | DKK 2,7M | -30% |
| Net profit | DKK -1,6M | -3719% |
| Total assets | DKK 80,4M | +13% |
| Equity | DKK 70,2M | +408% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -257 | -4 | 574 | 641 | 2.036 | 2.615 | 2.934 | 4.747 | 1.466 | 4.109 | 6.699 | 5.857 | 3.733 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -370 | -2.422 | -2.246 | -1.935 | -1.002 |
| EBITDA | -156 | -4 | 574 | 641 | 2.036 | 2.615 | 2.934 | 4.747 | 1.096 | 1.687 | 4.453 | 3.922 | 2.731 |
| Depreciation & amort. | 50 | -0 | -0 | -0 | -164 | -325 | -478 | -609 | -552 | -606 | -792 | -998 | -1.428 |
| EBIT | -206 | -4 | 574 | 641 | 1.872 | 2.290 | 2.457 | 4.138 | 544 | 1.082 | 3.662 | 2.924 | 1.303 |
| Net financials | -292 | -141 | -200 | -317 | -315 | -294 | -398 | -457 | -430 | -373 | -1.480 | -2.767 | -3.212 |
| Profit before tax | -498 | -145 | 374 | 324 | 1.558 | 1.995 | 2.058 | 3.681 | 113 | 709 | 2.181 | 157 | -1.909 |
| Tax | -126 | -36 | 92 | 77 | 343 | 442 | 461 | 807 | 25 | 156 | 639 | 112 | -277 |
| Net profit | -372 | -109 | 282 | 247 | 1.215 | 1.554 | 1.597 | 2.874 | 88 | 553 | 1.542 | 45 | -1.632 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.351 | 11.563 | 12.613 | 14.241 | 21.488 | 25.569 | 31.064 | 36.146 | 36.965 | 57.166 | 68.953 | 71.093 | 80.374 |
| Equity | 3.943 | 3.835 | 4.117 | 4.363 | 5.578 | 7.132 | 8.729 | 11.604 | 11.692 | 12.245 | 13.787 | 13.832 | 70.201 |
| Long-term debt | 894 | 1.907 | 1.820 | 3.499 | 3.188 | 3.003 | 2.804 | 2.620 | 6.974 | 6.547 | 6.130 | 5.772 | 4.623 |
| Short-term debt | 2.514 | 5.821 | 6.676 | 6.379 | 12.714 | 15.408 | 19.457 | 21.832 | 18.083 | 38.114 | 48.750 | 50.920 | 4.816 |
| Total debt | 3.408 | 7.728 | 8.496 | 9.878 | 15.903 | 18.411 | 22.261 | 24.452 | 25.058 | 44.661 | 54.880 | 56.692 | 9.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WW Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WJ HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
WILLYS FOND ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Willy Werner Jensen | Management | 0 companies |