| Revenue | DKK -1,4M | +370% |
| EBITDA | DKK -1,4M | -370% |
| Net profit | DKK -12,4M | -1727% |
| Total assets | DKK 88,8M | +10% |
| Equity | DKK 27,4M | -31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -12 | -15 | -12 | -24 | -19 | -25 | -170 | -56 | 3.164 | -178 | -156 | -293 | -1.376 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 5 | -22 | -12 | -24 | -19 | -25 | -170 | -56 | 3.164 | -178 | -156 | -293 | -1.376 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 15 | 5 | -22 | -12 | -24 | -19 | -25 | -170 | -56 | 3.164 | -178 | -156 | -293 | -1.376 |
| Net financials | -1.258 | -421 | 552 | 949 | 1.197 | 1.368 | 24.548 | 1.660 | 4.721 | 2.298 | 1.738 | 1.449 | -956 | -11.142 |
| Profit before tax | -1.243 | -416 | 530 | 937 | 1.173 | 1.350 | 24.523 | 1.490 | 4.666 | 5.462 | 1.560 | 1.293 | -1.249 | -12.519 |
| Tax | 13 | 12 | -10 | 3 | 6 | -34 | -113 | 103 | 818 | 855 | -141 | -21 | -570 | -115 |
| Net profit | -1.256 | -428 | 540 | 934 | 1.167 | 1.383 | 24.635 | 1.387 | 3.848 | 4.608 | 1.701 | 1.314 | -679 | -12.404 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.849 | 4.719 | 5.402 | 11.835 | 18.943 | 23.394 | 55.154 | 47.877 | 54.107 | 52.961 | 56.344 | 67.257 | 80.509 | 88.797 |
| Equity | 3.099 | 2.922 | 3.537 | 4.471 | 5.638 | 7.021 | 31.657 | 33.044 | 36.891 | 41.499 | 43.200 | 44.513 | 39.766 | 27.362 |
| Long-term debt | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.986 |
| Short-term debt | 750 | 797 | 865 | 6.364 | 12.305 | 15.373 | 23.366 | 14.833 | 16.951 | 11.140 | 12.944 | 22.330 | 40.743 | 59.449 |
| Total debt | 1.750 | 1.797 | 1.865 | 7.364 | 13.305 | 16.373 | 23.366 | 14.833 | 16.951 | 11.140 | 12.944 | 22.330 | 40.743 | 61.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Management | Management | 2006 | — | — |
KB Audit | Audit | 2006 | — | — |
VC Management | Management | 2006 | — | — |
JS Management | Management | 2024 | — | — |
PW Management | Management | 2012 | — | — |
FW Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FW HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
FREDERIKSBORG GRUPPEN A/S | Company | 50.0% | 50.0% | 2013 |
EJENDOMSSELSKABET AF 20. DECEMBER 1965 ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Carlo Rialff Steen Lorentzen | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Jesper Steen Lorentzen | Management | 0 companies |
| Peter Wilhelm Wewer | Management | 0 companies |
| Flemming Wilhelm Wewer | Management | 0 companies |