| Revenue | DKK 5K | -99% |
| EBITDA | DKK 5K | -99% |
| Net profit | DKK 2K | -99% |
| Total assets | DKK 243K | -5% |
| Equity | DKK 199K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 661 | 1.526 | 1.527 | 718 | 1.656 | 1.624 | 2.655 | 3.223 | 589 | 563 | 593 | 5 |
| Staff expenses | -568 | -753 | -473 | -403 | -910 | -1.371 | -1.614 | -1.053 | -45 | -5 | -121 | -0 |
| EBITDA | 93 | 773 | 1.054 | 314 | 745 | 253 | 1.041 | 2.146 | 544 | 558 | 472 | 5 |
| Depreciation & amort. | -0 | -0 | -134 | -182 | -180 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 93 | 773 | 920 | 132 | 565 | 253 | 1.041 | 2.146 | 544 | 558 | 472 | 5 |
| Net financials | 0 | -0 | 0 | 4 | -23 | -13 | -27 | -16 | -22 | -8 | -8 | -2 |
| Profit before tax | 93 | 773 | 920 | 136 | 543 | 240 | 1.013 | 2.131 | 522 | 550 | 465 | 3 |
| Tax | 27 | 203 | 238 | 36 | 125 | 50 | 238 | 475 | 139 | 123 | 103 | 1 |
| Net profit | 66 | 569 | 682 | 100 | 418 | 189 | 775 | 1.655 | 383 | 426 | 362 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.288 | 1.642 | 2.208 | 1.711 | 2.894 | 3.885 | 5.272 | 3.741 | 2.586 | 624 | 255 | 243 |
| Equity | 360 | 730 | 811 | 231 | 549 | 538 | 1.113 | 169 | -31 | 395 | 197 | 199 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 928 | 913 | 1.394 | 1.480 | 2.345 | 3.347 | 4.159 | 3.573 | 2.617 | 229 | 59 | 44 |
| Total debt | 928 | 913 | 1.394 | 1.480 | 2.345 | 3.347 | 4.159 | 3.573 | 2.617 | 229 | 59 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Management | Management | 2005 | — | — |
LH Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WALDORF HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
DIPHI HOLDING ApS | Company | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Waldorf Christensen | Management | 0 companies |
| Lars Hejlsvig Aagaard | Management | 0 companies |