| Revenue | DKK -333K | -147% |
| EBITDA | DKK -785K | +58% |
| Net profit | DKK -1,6M | +43% |
| Total assets | DKK 23,5M | +6% |
| Equity | DKK 3,2M | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 325 | 309 | 363 | 434 | 551 | 755 | 447 | 59 | 11 | 482 | 318 | 591 | 702 | -333 |
| Staff expenses | -10 | -2 | -0 | -0 | -0 | -0 | -77 | -0 | -0 | -0 | -0 | -0 | -55 | -33 |
| EBITDA | 314 | 277 | 342 | 406 | -164 | 731 | 578 | -1.536 | 404 | 360 | 872 | 353 | -1.864 | -785 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -20 | -41 | -41 | -41 | -41 | -26 | -56 | -6 | -6 | -6 |
| EBIT | 314 | 277 | 342 | 406 | -184 | 690 | 537 | -1.576 | 363 | 334 | 816 | 347 | -1.870 | -791 |
| Net financials | -389 | -153 | -140 | -143 | -247 | -312 | -411 | -728 | -373 | -334 | -277 | -640 | -889 | -1.206 |
| Profit before tax | -75 | 124 | 202 | 263 | -431 | 379 | 126 | -2.305 | -10 | -0 | 539 | -294 | -2.759 | -1.577 |
| Tax | -8 | -0 | -97 | -0 | -177 | -1 | -99 | -147 | -100 | -0 | -21 | 312 | -0 | -0 |
| Net profit | -67 | 124 | 299 | 263 | -254 | 380 | 225 | -2.157 | 90 | -0 | 560 | -606 | -2.759 | -1.577 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.600 | 6.293 | 6.626 | 7.072 | 17.325 | 17.943 | 19.053 | 17.365 | 18.636 | 19.163 | 24.622 | 24.473 | 22.224 | 23.485 |
| Equity | — | 1.687 | 1.987 | 2.250 | 2.032 | 2.412 | 2.637 | 480 | 570 | 570 | 1.130 | 524 | 4.766 | 3.188 |
| Long-term debt | 1.166 | 6.348 | 6.007 | 5.656 | 20.343 | 21.389 | 20.418 | 19.261 | 17.855 | 16.451 | 21.252 | 21.772 | 15.214 | 16.274 |
| Short-term debt | 5.036 | 1.432 | 1.636 | 1.994 | 3.228 | 3.940 | 5.360 | 6.458 | 8.155 | 9.368 | 2.240 | 2.176 | 2.245 | 4.023 |
| Total debt | 6.202 | 7.780 | 7.643 | 4.823 | 15.293 | 25.329 | 25.778 | 25.718 | 26.010 | 25.819 | 23.492 | 23.948 | 17.459 | 20.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2007 | — | — |
JJ Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WLFDTM ApS | Company | 50.0% | 50.0% | 2024 |
WLFDTO ApS | Company | 50.0% | 50.0% | 2024 |
CREBO ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Olsen | Management | 0 companies |
| Jes Jessen Petersen | Management | 0 companies |