| Revenue | DKK -8K | +50% |
| EBITDA | DKK -8K | -50% |
| Net profit | DKK -10K | +72% |
| Total assets | DKK 107K | +5% |
| Equity | DKK -29K | -51% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 387 | 302 | 264 | 458 | -18 | 219 | 162 | -19 | -3 | -104 | -29 | -5 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -139 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 387 | 302 | 203 | 458 | -18 | 79 | 161 | -19 | -3 | -104 | -29 | -5 | -8 |
| Depreciation & amort. | 594 | 73 | -0 | -0 | -0 | -19 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -207 | 229 | 203 | 458 | -18 | 60 | 161 | -19 | -3 | -104 | -29 | -5 | -8 |
| Net financials | -640 | -649 | -408 | -472 | -105 | -106 | -0 | 2 | -1 | 0 | 0 | -1 | -2 |
| Profit before tax | -846 | -420 | -205 | -14 | -123 | -47 | 161 | -17 | -5 | -103 | -29 | -6 | -10 |
| Tax | 26 | -82 | -49 | -11 | -27 | -10 | 35 | -4 | -1 | -18 | -6 | 29 | -0 |
| Net profit | -872 | -338 | -156 | -3 | -96 | -36 | 126 | -13 | -4 | -86 | -23 | -35 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.576 | 10.941 | 12.945 | 4.314 | 4.296 | 135 | 232 | 203 | 193 | 120 | 126 | 102 | 107 |
| Equity | -5.179 | -5.517 | -5.123 | -5.126 | -5.222 | 16 | 141 | 128 | 124 | 38 | 16 | -19 | -29 |
| Long-term debt | 0 | 4.751 | 4.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.755 | 11.707 | 13.316 | 9.440 | 9.518 | 119 | 90 | 75 | 68 | 81 | 110 | 121 | 136 |
| Total debt | 14.755 | 16.458 | 18.068 | 9.440 | 9.518 | 119 | 90 | 75 | 68 | 81 | 110 | 121 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scandinavian A/V consultancy ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Würtz | Management | 0 companies |