| Revenue | DKK 317K | -19% |
| EBITDA | DKK 200K | -16% |
| Net profit | DKK 83K | -19% |
| Total assets | DKK 3,3M | +1% |
| Equity | DKK 807K | +12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 641 | 558 | 504 | 500 | 477 | 503 | 477 | 387 | 349 | 136 | 378 | 349 | 323 | 393 | 317 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -97 | -223 | -199 | -202 | -154 | -117 |
| EBITDA | 641 | 558 | 504 | -1.019 | 477 | 503 | 477 | -328 | 125 | 39 | 164 | 150 | 121 | 239 | 200 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 641 | 558 | 504 | -1.019 | 477 | 503 | 477 | -328 | 125 | 39 | 164 | 150 | 121 | 239 | 200 |
| Net financials | -562 | -454 | -389 | -380 | -342 | -269 | -263 | -242 | -48 | -19 | -91 | -105 | -171 | -158 | -134 |
| Profit before tax | 79 | 104 | 116 | -1.398 | 135 | 234 | 214 | -569 | 77 | 20 | 73 | 45 | -50 | 81 | 65 |
| Tax | 21 | 30 | 41 | 20 | 30 | 52 | 20 | 3 | 12 | -10 | -0 | -36 | -40 | -22 | -18 |
| Net profit | 58 | 74 | 75 | -1.418 | 105 | 182 | 194 | -573 | 65 | 31 | 73 | 81 | -10 | 103 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.902 | 10.779 | 10.707 | 9.060 | 7.481 | 7.359 | 7.443 | 3.293 | 3.109 | 3.142 | 3.137 | 3.232 | 3.186 | 3.212 | 3.259 |
| Equity | 1.750 | 1.825 | 1.900 | 481 | 587 | 769 | 963 | 390 | 455 | 485 | 559 | 630 | 620 | 724 | 807 |
| Long-term debt | 7.622 | 7.252 | 6.926 | 5.099 | 4.804 | 4.438 | 4.027 | 1.620 | 1.508 | 1.450 | 1.349 | 1.273 | 1.202 | 1.127 | 1.032 |
| Short-term debt | 1.530 | 1.702 | 1.881 | 3.480 | 2.091 | 2.151 | 2.453 | 1.283 | 1.146 | 1.206 | 1.230 | 1.329 | 1.365 | 1.361 | 1.421 |
| Total debt | 9.152 | 8.954 | 8.807 | 8.579 | 6.894 | 6.590 | 6.480 | 2.903 | 2.655 | 2.657 | 2.579 | 2.602 | 2.566 | 2.489 | 2.453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Founder | Founder | 2005 | — | — |
TM Management | Management | 2005 | — | — |
SW Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WESTERGAARD HOLDING, GODKENDT REVISIONSANPARTSSELSKAB | Company | 100.0% | 100.0% | 2019 |
STORM GRUPPEN ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Abildgaard Nielsen | Founder | 0 companies |
| Torben Munk Frederiksen | Management | 0 companies |
| Sven Westergaard Jensen | Management | 0 companies |
| Flemming Svendsen | Board of Directors | 0 companies |
| Anders Storm | Board of Directors | 0 companies |
| Gert Skov Petersen | Board of Directors | 0 companies |