| Revenue | DKK 4,7M | +2% |
| EBITDA | DKK 3,3M | +3% |
| Net profit | DKK -1,9M | -71% |
| Total assets | DKK 42,2M | -8% |
| Equity | DKK 7,4M | -19% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | 21 | 47 | 4.475 | 6.225 | 2.877 | -1.062 | 1.803 | 2.951 | 2.703 | 5.226 | 4.577 | 4.666 |
| Staff expenses | -0 | -0 | -0 | -514 | -903 | -874 | -1.014 | -1.078 | -1.286 | -1.103 | -1.136 | -1.370 | -1.360 |
| EBITDA | -13 | -15 | 13 | 894 | 1.610 | 1.963 | -2.120 | 672 | 1.615 | 1.538 | 4.034 | 3.159 | 3.257 |
| Depreciation & amort. | -0 | 20 | -59 | 469 | 540 | -540 | -547 | -580 | -605 | -578 | -591 | -500 | -467 |
| EBIT | -13 | -35 | -46 | 425 | 1.069 | 1.423 | -2.668 | 92 | 1.010 | 960 | 3.443 | 2.659 | 2.790 |
| Net financials | 8.122 | -3.427 | -5.862 | -3.099 | -3.713 | -212 | -3.074 | -1.711 | -3.395 | -2.008 | -318 | -3.941 | -4.491 |
| Profit before tax | 8.109 | -3.462 | -5.908 | -2.674 | -2.644 | 1.210 | -5.742 | -1.618 | -2.385 | -1.047 | 3.124 | -1.282 | -1.701 |
| Tax | -0 | -128 | -649 | 145 | 372 | 139 | 344 | -70 | 1.045 | -714 | 724 | -145 | 248 |
| Net profit | 8.109 | -3.334 | -5.259 | -2.819 | -3.016 | 1.071 | -6.086 | -1.548 | -3.430 | -334 | 2.401 | -1.137 | -1.949 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.388 | 18.935 | 16.208 | 33.414 | 38.425 | 41.346 | 41.781 | 41.401 | 48.498 | 49.986 | 42.996 | 46.118 | 42.231 |
| Equity | 22.181 | 18.848 | 13.588 | 10.770 | 7.753 | 8.824 | 7.663 | 6.115 | 2.685 | 2.351 | 7.277 | 9.162 | 7.421 |
| Long-term debt | 0 | 0 | 2.338 | 19.394 | 19.421 | 21.718 | 21.346 | 21.176 | 20.600 | 20.629 | 20.783 | 20.765 | 21.024 |
| Short-term debt | 6.207 | 87 | 281 | 3.225 | 11.000 | 10.530 | 11.706 | 13.020 | 23.380 | 26.238 | 13.288 | 14.469 | 12.462 |
| Total debt | 6.207 | 87 | 2.620 | 22.619 | 30.421 | 32.248 | 33.052 | 34.197 | 43.981 | 46.866 | 34.071 | 35.234 | 33.485 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
L Audit | Audit | 2007 | — | — |
GW Founder | Founder | 2006 | — | — |
CJ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KRAG INVESTMENT A/S | Company | 66.7% | 66.7% | 2007 |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 | |
| Individual | 10.0% | 10.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Landbosyd | Audit | 0 companies |
| Gunnar Wildenschild | Founder | 0 companies |
| Carl Johannes Krag | Management | 0 companies |