| Revenue | DKK 11,5M | +38% |
| EBITDA | DKK 6,1M | +98% |
| Net profit | DKK 3,6M | +177% |
| Total assets | DKK 30M | +30% |
| Equity | DKK 20,9M | +21% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.355 | 7.748 | 6.327 | 6.517 | 7.478 | 7.232 | 6.764 | 7.197 | 6.363 | 10.807 | 8.770 | 8.293 | 11.474 |
| Staff expenses | -4.330 | -4.361 | -3.934 | -4.042 | -4.419 | -4.282 | -5.039 | -4.835 | -5.246 | -6.022 | -5.666 | -5.208 | -4.901 |
| EBITDA | 2.025 | 3.387 | 2.393 | 2.475 | 2.901 | 2.950 | 1.725 | 2.362 | 1.117 | 4.785 | 3.104 | 3.085 | 6.092 |
| Depreciation & amort. | -283 | -363 | -390 | -422 | -456 | -482 | -541 | -552 | -552 | -516 | -1.151 | -1.324 | -1.594 |
| EBIT | 1.742 | 3.024 | 2.003 | 2.054 | 2.445 | 2.468 | 1.184 | 1.810 | 565 | 4.269 | 1.953 | 1.761 | 4.498 |
| Net financials | -571 | -460 | -412 | -350 | -223 | -128 | -67 | -24 | 26 | 22 | 121 | -81 | 154 |
| Profit before tax | 1.171 | 2.564 | 1.591 | 1.704 | 2.221 | 2.341 | 1.117 | 1.786 | 590 | 4.291 | 2.074 | 1.679 | 4.653 |
| Tax | 305 | 620 | 398 | 400 | 492 | 518 | 276 | 404 | 130 | 919 | 456 | 369 | 1.028 |
| Net profit | 866 | 1.944 | 1.192 | 1.303 | 1.730 | 1.822 | 841 | 1.382 | 460 | 3.371 | 1.618 | 1.310 | 3.625 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.897 | 16.038 | 15.582 | 15.682 | 16.375 | 16.606 | 16.258 | 16.131 | 16.777 | 21.553 | 19.825 | 23.143 | 30.043 |
| Equity | 2.369 | 4.313 | 5.505 | 6.809 | 8.538 | 10.361 | 11.202 | 12.583 | 13.044 | 16.415 | 15.933 | 17.243 | 20.868 |
| Long-term debt | 4.732 | 9.448 | 8.321 | 6.977 | 5.739 | 4.349 | 0 | 175 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.611 | 2.061 | 1.518 | 1.633 | 1.801 | 1.551 | 4.672 | 2.965 | 3.315 | 4.536 | 3.248 | 5.190 | 8.615 |
| Total debt | 11.343 | 11.510 | 9.839 | 8.611 | 7.541 | 5.900 | 4.672 | 3.140 | 3.315 | 4.536 | 3.248 | 5.190 | 8.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WW Management | Management | 2005 | — | — |
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 |