| Revenue | DKK 489K | +29% |
| EBITDA | DKK 489K | +199% |
| Net profit | DKK 140K | +127% |
| Total assets | DKK 17,8M | -1% |
| Equity | DKK 9,3M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -500 | -536 | 516 | 446 | 930 | 612 | 464 | 516 | 419 | 552 | 666 | 546 | 378 | 489 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -445 | 1.108 | 2.278 | 446 | 930 | 384 | 1.746 | 4.152 | 419 | 459 | 344 | 399 | -493 | 489 |
| Depreciation & amort. | -28 | -822 | 881 | -0 | -0 | -0 | -0 | -3 | -3 | -3 | -7 | -0 | -0 | -0 |
| EBIT | -473 | 286 | 1.397 | 446 | 930 | 384 | 1.746 | 4.149 | 416 | 455 | 337 | 399 | -493 | 489 |
| Net financials | -1.086 | -1.064 | -65 | -301 | -214 | -207 | -188 | -127 | -70 | -224 | -223 | -225 | -220 | -296 |
| Profit before tax | 447 | -4 | 1.332 | 144 | 716 | 177 | 1.558 | 4.022 | 346 | 231 | 114 | 174 | -713 | 194 |
| Tax | 144 | 297 | 249 | 41 | 158 | 39 | 327 | 887 | 78 | 53 | 28 | -15 | -185 | 54 |
| Net profit | 303 | -301 | 1.082 | 103 | 557 | 138 | 1.232 | 3.135 | 268 | 178 | 86 | 189 | -527 | 140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.735 | 12.811 | 13.688 | 17.366 | 17.641 | 15.353 | 12.940 | 21.449 | 21.652 | 21.511 | 21.818 | 22.741 | 18.088 | 17.829 |
| Equity | 1.253 | 927 | 2.010 | 3.283 | 4.201 | 4.339 | 5.570 | 8.706 | 8.973 | 9.152 | 9.238 | 9.708 | 9.180 | 9.320 |
| Long-term debt | -3.334 | -8.517 | 7.087 | 8.161 | 7.766 | 6.216 | 4.142 | 3.922 | 3.812 | 7.161 | 3.353 | 6.092 | 4.426 | 4.169 |
| Short-term debt | -7.850 | -3.366 | 4.455 | 5.456 | 5.107 | 4.351 | 2.571 | 7.363 | 7.408 | 7.341 | 7.862 | 5.342 | 3.273 | 3.131 |
| Total debt | -11.184 | -11.883 | 11.542 | 13.616 | 12.873 | 10.567 | 6.712 | 11.284 | 11.220 | 14.502 | 11.215 | 11.434 | 7.698 | 7.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RUSHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Warring Rusholt | Management | 0 companies |