| Revenue | DKK 1,3M | +21% |
| EBITDA | DKK 279K | +351% |
| Net profit | DKK 288K | +324% |
| Total assets | DKK 4,3M | +52% |
| Equity | DKK -2,8M | +9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.336 | 1.391 | 1.436 | 1.314 | 439 | 2.462 | 2.036 | 2.258 | 460 | 1.033 | 1.251 | 1.082 | 1.312 |
| Staff expenses | -1.288 | -1.955 | -2.128 | -1.964 | -2.059 | -2.132 | -1.997 | -2.243 | -1.851 | -1.064 | -619 | -1.020 | -1.033 |
| EBITDA | 48 | -563 | -691 | -650 | -1.619 | 329 | 38 | 15 | -1.391 | -32 | 632 | 62 | 279 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 48 | -563 | -691 | -650 | -1.619 | 329 | 38 | 15 | -1.391 | -32 | 632 | 62 | 279 |
| Net financials | 4 | -9 | 130 | -23 | -3 | -61 | -6 | 31 | 2 | 52 | -3 | 6 | 10 |
| Profit before tax | 53 | -572 | -561 | -674 | -1.622 | 268 | 32 | 47 | -1.388 | 21 | 629 | 68 | 288 |
| Tax | -7 | 20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 60 | -592 | -561 | -674 | -1.622 | 268 | 32 | 47 | -1.388 | 21 | 629 | 68 | 288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.110 | 1.718 | 1.503 | 2.486 | 2.146 | 2.860 | 2.075 | 2.498 | 1.860 | 1.943 | 2.385 | 2.814 | 4.282 |
| Equity | 13 | 46 | -515 | -1.189 | -2.811 | -2.543 | -2.510 | -2.464 | -3.852 | -3.831 | -3.203 | -3.135 | -2.846 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.355 | 165 | 165 | 189 | 189 |
| Short-term debt | 1.097 | 1.672 | 2.019 | 3.674 | 4.957 | 5.403 | 4.585 | 4.962 | 1.357 | 5.610 | 5.423 | 5.759 | 6.939 |
| Total debt | 1.097 | 1.672 | 2.019 | 3.674 | 4.957 | 5.403 | 4.585 | 4.962 | 5.712 | 5.775 | 5.588 | 5.949 | 7.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2007 | — | — |
CL Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
| Individual | 20.0% | 20.0% | 2013 | |
| Individual | 66.7% | 66.7% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bobbie Wedege | Management | 0 companies |
| Claus Luckow-Nielsen | Management | 0 companies |