| Revenue | DKK 1,9M | +21% |
| EBITDA | DKK 1,9M | +3673% |
| Net profit | DKK 830K | +232% |
| Total assets | DKK 46,2M | -1% |
| Equity | DKK 15,3M | +6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.235 | 1.304 | 1.272 | 1.271 | 1.513 | 1.441 | 1.603 | 1.565 | 1.711 | 1.766 | 1.757 | 1.330 | 1.550 | 1.868 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.161 | 1.347 | 1.333 | 1.055 | 1.431 | 1.886 | 1.603 | 1.565 | 1.584 | 1.415 | 14.257 | -410 | 50 | 1.868 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.161 | 1.347 | 1.333 | 1.055 | 1.431 | 1.886 | 1.603 | 1.565 | 1.584 | 1.415 | 14.257 | -410 | 50 | 1.868 |
| Net financials | -1.065 | -854 | -659 | -706 | -626 | -590 | -614 | -660 | -830 | -334 | -336 | 1.807 | -857 | -804 |
| Profit before tax | 96 | 492 | 673 | 349 | 804 | 1.297 | 989 | 905 | 753 | 1.080 | 13.920 | 1.397 | -808 | 1.064 |
| Tax | 24 | 123 | 305 | 44 | 190 | 285 | 165 | 200 | 137 | 238 | 3.062 | 307 | -178 | 234 |
| Net profit | 72 | 369 | 368 | 305 | 614 | 1.011 | 824 | 705 | 617 | 843 | 10.858 | 1.090 | -630 | 830 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.225 | 37.076 | 37.740 | 36.722 | 36.453 | 36.889 | 37.907 | 37.672 | 37.666 | 37.897 | 55.395 | 48.796 | 46.849 | 46.219 |
| Equity | 3.019 | 3.318 | 3.842 | 4.188 | 4.961 | 6.147 | 7.158 | 7.989 | 8.606 | 9.449 | 20.307 | 15.097 | 14.467 | 15.297 |
| Long-term debt | 28.899 | 29.175 | 29.698 | 30.360 | 29.609 | 27.875 | 27.356 | 26.820 | 26.757 | 26.015 | 29.658 | 28.672 | 27.573 | 27.052 |
| Short-term debt | 5.307 | 4.583 | 4.200 | 2.174 | 1.884 | 2.701 | 3.227 | 2.697 | 2.180 | 2.378 | 2.629 | 2.598 | 2.711 | 1.771 |
| Total debt | 34.206 | 33.758 | 33.898 | 32.534 | 31.493 | 30.575 | 30.583 | 29.517 | 28.937 | 28.393 | 32.287 | 31.271 | 30.284 | 28.823 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2005 | — | — |
OW Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V&W INVEST A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Paul-Henrik Haagensen | Management | 0 companies |
| Ole Wagner | Management | 0 companies |