| Revenue | DKK 1,7M | +0% |
| EBITDA | DKK 1,3M | -5% |
| Net profit | DKK 679K | +2% |
| Total assets | DKK 30,1M | -3% |
| Equity | DKK 8,9M | +8% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 553 | 903 | 808 | 720 | 720 | 720 | 390 | 1.169 | 1.573 | 1.606 | 1.676 | 1.680 |
| Staff expenses | -1.089 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -455 | 552 | 632 | 519 | 437 | 306 | 289 | 27 | 826 | 1.267 | 1.357 | 1.404 | 1.341 |
| Depreciation & amort. | -244 | -229 | -214 | -199 | -199 | -168 | -168 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -699 | 323 | 418 | 319 | 238 | 138 | 121 | 27 | 826 | 1.267 | 1.357 | 1.404 | 1.341 |
| Net financials | 562 | -218 | -118 | -26 | -5 | 22 | 2 | -121 | -331 | 197 | 314 | -494 | -477 |
| Profit before tax | -137 | 105 | 300 | 293 | 233 | 160 | 123 | -94 | 10.784 | 1.464 | 1.280 | 850 | 864 |
| Tax | -207 | 24 | 98 | 70 | 48 | 34 | 25 | 6 | 2.363 | 318 | 277 | 183 | 186 |
| Net profit | 69 | 81 | 202 | 223 | 185 | 126 | 98 | -99 | 8.421 | 1.146 | 1.003 | 668 | 679 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.739 | 10.821 | 10.096 | 10.010 | 10.020 | 9.970 | 9.861 | 23.285 | 30.944 | 30.843 | 30.701 | 31.022 | 30.110 |
| Equity | 6.200 | 6.281 | 6.482 | 6.705 | 6.890 | 7.016 | 7.114 | 7.015 | 15.435 | 16.581 | 7.584 | 8.252 | 8.931 |
| Long-term debt | 0 | 2.964 | 2.767 | 2.685 | 2.590 | 2.459 | 2.363 | 2.254 | 7.278 | 6.466 | 0 | 0 | 18.003 |
| Short-term debt | 2.150 | 1.127 | 437 | 253 | 215 | 199 | 127 | 13.753 | 5.638 | 5.015 | 20.398 | 19.956 | 265 |
| Total debt | 2.150 | 4.091 | 3.204 | 2.938 | 2.805 | 2.658 | 2.490 | 16.007 | 12.917 | 11.481 | 20.398 | 19.956 | 18.268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Founder | Founder | 2006 | — | — |
IC Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KØB HOLDING A/S | Company | 50.0% | 50.0% | 2014 |
| Individual | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Westergaard Christensen | Founder | 0 companies |
| Inger Christensen | Founder | 0 companies |
| Ole Bork Nielsen | Board of Directors | 0 companies |
| Viveka Ostenfeld | Board of Directors | 0 companies |
| Erik Mølgaard | Chairman | 0 companies |
| John Daniel Ostenfeldt Wolf | Deputy Chairman | 0 companies |
| Ole Tandrup | Chairman | 0 companies |