| Revenue | DKK 29K | — |
| EBITDA | DKK 30K | +130% |
| Net profit | DKK 30K | +130% |
| Total assets | DKK 28K | -53% |
| Equity | DKK 3K | +111% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 89.511 | 87.903 | 78.951 | 57.089 | 40.223 | — | — | — | — | — | 29 |
| Staff expenses | -0 | -0 | -9.538 | -5.778 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.837 | -731 | 25.013 | -13.103 | -6.043 | 457 | -66 | 10 | -227 | -208 | -99 | 30 |
| Depreciation & amort. | -11.634 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.797 | -731 | 25.013 | -13.103 | -6.043 | 457 | -66 | 10 | -227 | -208 | -99 | 30 |
| Net financials | 20.829 | -25.658 | -15.188 | 18.611 | 6.341 | 3.740 | -4.039 | 466 | 631 | 13 | 0 | 0 |
| Profit before tax | 14.032 | -1.796 | 25.077 | -13.905 | -8.497 | 2.804 | -4.105 | 476 | 404 | -195 | -99 | 30 |
| Tax | 3.684 | 1.879 | 5.527 | -3.060 | -1.180 | 752 | -256 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 10.348 | -3.675 | 19.550 | -10.845 | -7.317 | 2.052 | -3.849 | 476 | 404 | -195 | -99 | 30 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.006.148 | 846.637 | 650.877 | 388.302 | 1.879 | 15.958 | 725 | 1 | 308 | 107 | 59 | 28 |
| Equity | -16.530 | -19.790 | -194 | 9.249 | -5.629 | -3.599 | -2.955 | -24 | 267 | 72 | -27 | 3 |
| Long-term debt | 753.192 | 599.927 | 406.801 | 152.852 | 142 | 2.244 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 267.871 | 263.027 | 238.280 | 219.483 | 2.505 | 17.297 | 3.680 | 25 | 41 | 35 | 86 | 25 |
| Total debt | 1.021.063 | 862.933 | 645.081 | 372.335 | 2.647 | 19.541 | 3.680 | 25 | 41 | 35 | 86 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Unofficial title | Unofficial title | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 0.0% | 100.0% | 2014 | |
| Individual | 100.0% | 0.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Warming | Unofficial title | 0 companies |
| Claus Haugaard Andersen | Board of Directors | 0 companies |
| Hans Christian Lolk | Board of Directors | 0 companies |
| Henrik Hartmann Munck | Chairman | 0 companies |
| Gitte Naetz Rasmussen | Board of Directors | 0 companies |