| Revenue | DKK 2M | -12% |
| EBITDA | DKK 1,4M | -11% |
| Net profit | DKK 970K | -14% |
| Total assets | DKK 2,3M | -10% |
| Equity | DKK 1,5M | -9% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.155 | 1.923 | 2.299 | 2.243 | 1.982 |
| Staff expenses | -681 | -722 | -1.307 | -709 | -623 |
| EBITDA | 473 | 1.201 | 992 | 1.534 | 1.359 |
| Depreciation & amort. | -163 | -113 | -97 | -108 | -115 |
| EBIT | 310 | 1.088 | 895 | 1.426 | 1.244 |
| Net financials | 462 | 464 | 25 | 14 | 13 |
| Profit before tax | 772 | 1.552 | 920 | 1.440 | 1.257 |
| Tax | 179 | 355 | 214 | 317 | 286 |
| Net profit | 593 | 1.198 | 706 | 1.123 | 970 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.802 | 2.749 | 2.468 | 2.559 | 2.291 |
| Equity | 3.017 | 1.698 | 1.206 | 1.623 | 1.470 |
| Long-term debt | 0 | 363 | 221 | 308 | 293 |
| Short-term debt | 771 | 684 | 1.041 | 622 | 528 |
| Total debt | 771 | 1.048 | 1.262 | 931 | 821 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LW Management | Management | 2005 |
| Former (1) | ||
KM Management | Management | 2005 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2005 | |
| Board of Directors | 2005 | |
| Former (4) | ||
| Chairman | 2005 – 2005 | |
| Board of Directors | 2005 – 2005 | |
| Chairman | 2005 – 2005 | |
| Board of Directors | 2005 – 2005 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Management | 0 companies |
| Lars Wismann | Management | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| Steen Bakmann | Chairman | 0 companies |
| Pia Strange Lorenzen | Board of Directors | 0 companies |
| Anette Wind | Board of Directors | 0 companies |
| Lars Odd Pettersen | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |