| Revenue | DKK 5,8M | -17% |
| EBITDA | DKK 320K | -77% |
| Net profit | DKK -267K | -170% |
| Total assets | DKK 7M | -2% |
| Equity | DKK 1,1M | -20% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.003 | 7.155 | 13.223 | 12.782 | 11.762 | 8.549 | 7.961 | 8.427 | 5.363 | 7.219 | 5.925 | 6.891 | 6.968 | 5.801 |
| Staff expenses | -2.384 | -2.940 | -5.389 | -7.729 | -7.964 | -8.166 | -7.760 | -8.242 | -6.533 | -5.684 | -6.465 | -5.967 | -5.557 | -5.481 |
| EBITDA | 463 | 2.492 | 6.163 | 5.053 | 3.799 | 383 | 201 | 185 | -1.171 | 1.535 | -540 | 924 | 1.411 | 320 |
| Depreciation & amort. | -27 | -29 | -16 | 9 | -28 | -29 | -28 | -7 | -9 | -6 | -34 | -172 | -173 | -138 |
| EBIT | 436 | 2.463 | 6.147 | 5.043 | 3.771 | 354 | 173 | 177 | -1.180 | 1.529 | -574 | 752 | 1.237 | 182 |
| Net financials | -32 | -50 | -116 | -108 | -203 | -180 | -141 | -109 | -99 | -426 | -298 | -199 | -734 | -525 |
| Profit before tax | 404 | 2.413 | 6.031 | 4.935 | 3.568 | 174 | 31 | 68 | -1.279 | 1.103 | -872 | 552 | 504 | -343 |
| Tax | 106 | 606 | 1.482 | 1.170 | 803 | 42 | 8 | 45 | -278 | 252 | -186 | 132 | 124 | -76 |
| Net profit | 298 | 1.807 | 4.549 | 3.766 | 2.765 | 133 | 24 | 23 | -1.002 | 851 | -686 | 421 | 380 | -267 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.512 | 8.006 | 10.817 | 15.206 | 16.223 | 8.997 | 8.203 | 7.482 | 7.659 | 6.474 | 5.909 | 5.262 | 7.194 | 7.047 |
| Equity | 200 | 200 | 1.200 | 4.966 | 3.965 | 1.333 | 1.356 | 1.379 | 378 | 1.229 | 542 | 963 | 1.342 | 1.075 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 |
| Short-term debt | 1.312 | 7.806 | 9.617 | 10.240 | 12.258 | 7.665 | 6.847 | 6.102 | 7.281 | 5.246 | 5.367 | 4.300 | 5.814 | 5.961 |
| Total debt | 1.312 | 7.806 | 9.617 | 10.240 | -12.258 | 7.665 | 6.847 | 6.102 | 7.281 | 5.246 | 5.367 | 4.300 | 5.814 | 5.972 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2005 | — | — |
AC Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOODLAND HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Milbregt | Management | 0 companies |
| Anders Christian Mortensen | Management | 0 companies |
| Torben Vang Wildt | Board of Directors | 0 companies |
| Michael Ærø Olsen | Board of Directors | 0 companies |
| Carsten Bernhardt Jensen | Board of Directors | 0 companies |
| Kent Helmer Bergenholtz | Board of Directors | 0 companies |
| Jan Frandsen Rosenbom | Board of Directors | 0 companies |
| Jesper Westh Mortensen | Board of Directors | 0 companies |
| Jesper Sørensen | Board of Directors | 0 companies |
| Lene Rosendal Mortensen | Board of Directors | 0 companies |