| Revenue | DKK 1,4M | +9% |
| EBITDA | DKK 1,9M | +47% |
| Net profit | DKK 1,3M | +73% |
| Total assets | DKK 26,6M | +0% |
| Equity | DKK 12,6M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.915 | 1.632 | -312 | 823 | 769 | 1.100 | 777 | 67 | 612 | 1.810 | 621 | 877 | 1.309 | 1.428 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.696 | 1.580 | -301 | -801 | 769 | 1.100 | 777 | 867 | 612 | 3.810 | 1.121 | 877 | 1.309 | 1.928 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.696 | 1.580 | -301 | -801 | 769 | 1.100 | 777 | 867 | 612 | 3.810 | 1.121 | 877 | 1.309 | 1.928 |
| Net financials | -662 | -374 | -362 | -380 | -332 | -241 | -201 | -225 | -225 | -214 | -161 | -306 | -331 | -243 |
| Profit before tax | 1.034 | 1.207 | -663 | -1.181 | 438 | 858 | 576 | 642 | 387 | 3.597 | 960 | 571 | 977 | 1.684 |
| Tax | 267 | 52 | -145 | -256 | 101 | 192 | 127 | 143 | 90 | 635 | 222 | 132 | 224 | 384 |
| Net profit | 767 | 1.154 | -518 | -925 | 336 | 666 | 449 | 498 | 297 | 2.961 | 737 | 438 | 753 | 1.301 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.015 | 25.849 | 24.730 | 23.204 | 22.990 | 23.341 | 22.941 | 23.312 | 23.300 | 26.248 | 26.346 | 26.126 | 26.682 | 26.633 |
| Equity | 5.614 | 6.768 | 6.250 | 5.325 | 5.662 | 6.328 | 6.777 | 7.275 | 7.572 | 10.533 | 11.271 | 11.349 | 11.759 | 12.636 |
| Long-term debt | 16.052 | 15.692 | 15.264 | 15.133 | 14.640 | 14.202 | 13.310 | 12.379 | 11.955 | 10.952 | 10.266 | 9.987 | 9.282 | 8.593 |
| Short-term debt | 1.362 | 1.494 | 1.467 | 1.252 | 1.094 | 1.025 | 941 | 1.601 | 1.627 | 1.981 | 1.805 | 1.654 | 2.282 | 1.660 |
| Total debt | 17.414 | 17.187 | 16.731 | 16.385 | 15.734 | 15.226 | 14.251 | 13.981 | 13.582 | 12.934 | 12.071 | 11.641 | 11.563 | 10.253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSG30 Holding ApS | Company | 33.3% | 33.3% | 2019 |
Wenzell Holding ApS | Company | 33.3% | 33.3% | 2019 |
Beck-Heede Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Wenzell Gram-Olesen | Management | 0 companies |
| Lars Schönewolf-Greulich | Board of Directors | 0 companies |
| Søren Beck-Heede | Chairman | 0 companies |