| Revenue | DKK 690K | +112% |
| EBITDA | DKK 482K | +308% |
| Net profit | DKK 373K | +347% |
| Total assets | DKK 949K | +14% |
| Equity | DKK 545K | +100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 440 | 804 | 353 | 507 | 454 | 770 | 636 | 593 | 451 | 469 | 447 | 326 | 690 |
| Staff expenses | -692 | -538 | -381 | -362 | -245 | -304 | -361 | -366 | -363 | -362 | -366 | -207 | -207 |
| EBITDA | -252 | 265 | -28 | 141 | 209 | 465 | 275 | 227 | 88 | 107 | 81 | 118 | 482 |
| Depreciation & amort. | -79 | -55 | -65 | -31 | -54 | -62 | -118 | -157 | -32 | -9 | -18 | -6 | -10 |
| EBIT | -331 | 210 | -93 | 109 | 155 | 403 | 156 | 70 | 56 | 98 | 63 | 112 | 473 |
| Net financials | -19 | -21 | -18 | -15 | -15 | -4 | -4 | -4 | -2 | 14 | 10 | 0 | 6 |
| Profit before tax | -351 | 189 | -67 | 94 | 139 | 399 | 153 | 66 | 55 | 112 | 72 | 112 | 478 |
| Tax | -87 | 50 | 22 | 28 | 31 | 89 | 34 | 15 | 13 | 25 | 17 | 29 | 106 |
| Net profit | -263 | 140 | -89 | 65 | 108 | 311 | 119 | 50 | 42 | 88 | 55 | 83 | 373 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 486 | 324 | 413 | 468 | 409 | 580 | 677 | 680 | 726 | 955 | 1.203 | 836 | 949 |
| Equity | -189 | -49 | -138 | -73 | 35 | 346 | 413 | 409 | 396 | 484 | 539 | 273 | 545 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 674 | 373 | 551 | 541 | 374 | 234 | 230 | 247 | 303 | 471 | 664 | 564 | 404 |
| Total debt | 674 | 373 | 551 | 541 | 374 | 234 | 230 | 247 | 303 | 471 | 664 | 564 | 404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WS Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Walther Strand Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Walther Strand | Management | 0 companies |