| Revenue | DKK -179K | -102% |
| EBITDA | DKK -834K | -118% |
| Net profit | DKK -617K | -116% |
| Total assets | DKK 1,7M | -69% |
| Equity | DKK 1,6M | -28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.934 | 4.629 | 5.126 | 9.926 | 2.427 | 4.047 | 8.535 | 2.077 | 1.308 | 742 | 2.161 | 1.816 | 8.381 | -179 |
| Staff expenses | -1.768 | -1.717 | -2.003 | -1.815 | -1.741 | -2.482 | -2.958 | -3.652 | -1.739 | -1.149 | -1.624 | -1.750 | -3.639 | -655 |
| EBITDA | 7.166 | 2.911 | 3.122 | 8.111 | 687 | 1.564 | 5.542 | -1.581 | -432 | -406 | 537 | 66 | 4.742 | -834 |
| Depreciation & amort. | -1.331 | -621 | -683 | -456 | -472 | -529 | -260 | -213 | -449 | -449 | -449 | -449 | -0 | -0 |
| EBIT | 5.835 | 2.291 | 2.440 | 7.655 | 215 | 1.036 | 5.282 | -1.794 | -881 | -856 | 88 | -383 | 4.742 | -834 |
| Net financials | -41 | -145 | -62 | -194 | -80 | -64 | 60 | 58 | -124 | -161 | -94 | -140 | 178 | 43 |
| Profit before tax | 5.881 | 2.146 | 2.378 | 7.461 | 134 | 972 | 5.341 | -1.736 | -1.006 | -1.016 | -6 | -523 | 4.920 | -791 |
| Tax | 1.468 | 510 | 466 | 1.678 | 26 | 227 | 1.175 | -379 | -221 | -227 | 2 | -115 | 1.082 | -174 |
| Net profit | 4.413 | 1.636 | 1.912 | 5.783 | 108 | 745 | 4.166 | -1.357 | -784 | -790 | -8 | -408 | 3.838 | -617 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.885 | 9.439 | 7.338 | 12.667 | 6.440 | 7.083 | 9.334 | 4.358 | 3.381 | 2.763 | 3.358 | 2.044 | 5.600 | 1.728 |
| Equity | 6.918 | 4.354 | 4.766 | 8.749 | 3.857 | 4.602 | 7.268 | 361 | -423 | -1.212 | -1.221 | -1.629 | 2.209 | 1.592 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.725 | 2.864 | 3.010 | 0 | 0 |
| Short-term debt | 1.399 | 4.375 | 1.908 | 2.125 | 1.771 | 1.741 | 151 | 3.276 | 3.304 | 976 | 1.439 | 501 | 2.148 | 135 |
| Total debt | 1.399 | 4.375 | 1.908 | 2.125 | 1.771 | 1.741 | 151 | 3.276 | 3.304 | 3.701 | 4.303 | 3.511 | 2.148 | 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2006 | — | — |
TB Management | Management | 2009 | — | — |
LB Management | Management | 2009 | — | — |
PV Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BÜLOW HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
PWB HOLDING ApS | Company | 33.3% | 33.3% | 2011 |
VEMMELUND INVEST ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kent Thorsø Friborg | Management | 0 companies |
| Torben Bilstrup | Management | 0 companies |
| Lars Bülow Hartvigsen | Management | 0 companies |
| Peter Vemmelund Jensen | Management | 0 companies |