| Revenue | DKK 128K | -75% |
| EBITDA | DKK 407K | -22% |
| Net profit | DKK -427K | -1509% |
| Total assets | DKK 24,2M | +78% |
| Equity | DKK 3,2M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 432 | 432 | 446 | 192 | 997 | 1.041 | 1.077 | 913 | 814 | 753 | 786 | 521 | 128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -326 | -552 |
| EBITDA | 368 | 363 | 535 | -634 | 840 | 960 | 949 | 888 | 772 | 668 | 1.688 | 520 | 407 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -82 | -82 | -182 | -321 | -430 |
| EBIT | 368 | 363 | 535 | -634 | 840 | 960 | 949 | 886 | 690 | 586 | 1.505 | 199 | -23 |
| Net financials | -352 | -242 | -363 | -303 | -393 | -304 | -332 | -327 | -315 | -287 | -194 | -160 | -575 |
| Profit before tax | 16 | 121 | 171 | -937 | 447 | 655 | 618 | 559 | 375 | 299 | 1.311 | 39 | -598 |
| Tax | 4 | 56 | 38 | 152 | -48 | -0 | 98 | 100 | 82 | 67 | 260 | 9 | -171 |
| Net profit | 12 | 65 | 134 | -1.088 | 495 | 655 | 519 | 460 | 292 | 232 | 1.051 | 30 | -427 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.991 | 6.972 | 7.072 | 6.294 | 14.381 | 14.403 | 14.320 | 14.767 | 14.758 | 14.481 | 12.492 | 13.564 | 24.179 |
| Equity | -556 | -491 | -358 | -1.446 | 600 | 1.056 | 1.575 | 2.034 | 2.327 | 2.559 | 3.611 | 3.641 | 3.214 |
| Long-term debt | 0 | 4.747 | 4.827 | 4.853 | 10.200 | 9.805 | 9.384 | 4.227 | 6.020 | 4.030 | 3.795 | 3.561 | 3.327 |
| Short-term debt | 7.547 | 2.717 | 2.603 | 2.888 | 3.581 | 3.542 | 3.361 | 8.484 | 6.368 | 7.842 | 4.838 | 6.106 | 17.405 |
| Total debt | 7.547 | 7.463 | 7.430 | 7.740 | 13.781 | 13.347 | 12.745 | 12.710 | 12.388 | 11.871 | 8.633 | 9.667 | 20.733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2016 | — | — |
AL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANWAY ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Løw-Larsen | Management | 0 companies |
| Anna-Kathrine Løw-Larsen | Management | 0 companies |