| Revenue | DKK 1,6M | -3% |
| EBITDA | DKK 493K | +31% |
| Net profit | DKK 443K | +26% |
| Total assets | DKK 1,9M | +4% |
| Equity | DKK 1,4M | +7% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.320 | 1.306 | 1.267 | 1.461 | 1.901 | 1.637 | 1.612 | 1.656 | 1.708 | 1.778 | 1.767 | 1.705 | 1.647 |
| Staff expenses | -930 | -988 | -1.056 | -998 | -1.546 | -1.435 | -1.008 | -1.309 | -1.290 | -1.302 | -1.441 | -1.329 | -1.155 |
| EBITDA | 390 | 318 | 211 | 464 | 355 | 202 | 604 | 347 | 418 | 477 | 326 | 376 | 493 |
| Depreciation & amort. | -0 | -0 | -0 | -49 | -75 | -80 | -87 | -92 | -43 | -19 | -19 | -12 | -7 |
| EBIT | 390 | 318 | 211 | 415 | 280 | 122 | 517 | 255 | 375 | 458 | 307 | 364 | 486 |
| Net financials | 29 | 29 | 42 | 10 | -12 | 12 | 12 | 40 | 60 | 68 | 43 | 92 | 84 |
| Profit before tax | 419 | 347 | 253 | 425 | 268 | 135 | 529 | 295 | 436 | 527 | 350 | 455 | 570 |
| Tax | 105 | 100 | 62 | 100 | 62 | 31 | 118 | 65 | 98 | 120 | 85 | 104 | 128 |
| Net profit | 314 | 247 | 191 | 325 | 206 | 103 | 411 | 230 | 337 | 407 | 265 | 352 | 443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.091 | 1.118 | 566 | 824 | 825 | 544 | 1.053 | 1.251 | 2.141 | 2.611 | 1.700 | 1.812 | 1.883 |
| Equity | 681 | 125 | 125 | 125 | 331 | 228 | 640 | 870 | 1.207 | 1.414 | 1.279 | 1.356 | 1.448 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 410 | 993 | 441 | 688 | 485 | 310 | 413 | 381 | 933 | 1.197 | 421 | 457 | 434 |
| Total debt | 410 | 993 | 441 | 688 | 485 | 310 | 413 | 381 | 933 | 1.197 | 421 | 457 | 434 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Founder | Founder | 2007 | — | — |
PK Management | Management | 2012 | — | — |
CN Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Solbjerghovedgaard ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Walther Juel Thomsen | Founder | 0 companies |
| Per Kenneth Nielsen | Management | 0 companies |
| Caroline Nielsen | Management | 0 companies |