| Revenue | DKK 49K | — |
| EBITDA | DKK 49K | -45% |
| Net profit | DKK 28K | -55% |
| Total assets | DKK 1,4M | +3% |
| Equity | DKK 1M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 174 | 8 | 108 | 196 | 131 | 112 | 111 | — | — | — | 82 | — | 49 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 296 | 174 | 8 | 108 | 196 | 131 | 112 | 111 | 108 | 77 | 88 | 82 | 89 | 49 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -445 | -0 | -0 | -0 | -0 | -0 | -22 | -1 | -1 |
| EBIT | 296 | 174 | 8 | 108 | 196 | -314 | 112 | 111 | 108 | 77 | 88 | 60 | 88 | 48 |
| Net financials | -27 | -19 | -18 | -14 | -11 | -7 | -4 | 0 | 0 | 0 | 0 | -7 | -4 | -11 |
| Profit before tax | 269 | 155 | -10 | 94 | 185 | -320 | 108 | 111 | 108 | 77 | 88 | 52 | 84 | 37 |
| Tax | 69 | 41 | 4 | 3 | 27 | 71 | 25 | 25 | 24 | 17 | 19 | -30 | 21 | 9 |
| Net profit | 201 | 114 | -14 | 91 | 158 | -391 | 83 | 86 | 84 | 60 | 69 | 82 | 62 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.756 | 2.674 | 2.565 | 2.511 | 2.523 | 1.576 | 1.450 | 1.319 | 1.376 | 1.333 | 1.333 | 1.320 | 1.343 | 1.378 |
| Equity | 1.330 | 1.395 | 1.331 | 1.347 | 1.431 | 1.039 | 1.069 | 955 | 939 | 943 | 954 | 977 | 978 | 1.006 |
| Long-term debt | 987 | 900 | 813 | 724 | 634 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 219 | 156 | 194 | 223 | 256 | 292 | 161 | 144 | 217 | 171 | 159 | 170 | 191 | 198 |
| Total debt | 1.206 | 1.056 | 1.007 | 948 | 890 | 317 | 161 | 144 | 217 | 171 | 159 | 170 | 191 | 198 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2025 | — | — |
GB Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Signe Worsøe Horstmann | Management | 0 companies |
| Giuseppe Basile | Founder | 0 companies |