| Revenue | DKK -7,3M | +15% |
| EBITDA | DKK -8,5M | -11% |
| Net profit | DKK 10,1M | -4% |
| Total assets | DKK 410,5M | +5% |
| Equity | DKK 395,6M | +3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -748 | -988 | -1.090 | -651 | -844 | -1.239 | -1.017 | -1.482 | -1.611 | -6.308 | -7.269 |
| Staff expenses | -0 | -0 | -0 | -800 | -800 | -934 | -1.000 | -850 | -1.000 | -1.112 | -1.262 | -1.394 | -1.270 |
| EBITDA | 52.413 | -535 | -748 | -1.788 | -1.890 | -1.618 | -1.844 | -2.089 | -2.106 | -2.594 | -2.873 | -7.701 | -8.539 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 52.413 | -535 | -748 | -1.788 | -1.890 | -1.618 | -1.844 | -2.089 | -2.106 | -2.594 | -2.873 | -7.701 | -8.539 |
| Net financials | 8.706 | 84.305 | 59.679 | -4.860 | 5.405 | 7.721 | -8.788 | 13.510 | 4.394 | -7.460 | -16.160 | 20.072 | 19.116 |
| Profit before tax | 61.119 | 83.770 | 58.931 | -6.648 | 3.515 | 6.137 | -10.633 | 11.420 | 2.376 | -10.055 | -19.033 | 12.371 | 10.578 |
| Tax | 3.068 | 4.947 | 14.197 | -2.113 | -418 | 1.738 | -2.563 | 2.443 | 444 | -2.561 | -1.118 | 1.853 | 511 |
| Net profit | 58.051 | 78.823 | 44.734 | -4.535 | 3.933 | 4.366 | -8.069 | 8.978 | 1.843 | -7.494 | -17.916 | 10.517 | 10.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 281.272 | 560.943 | 596.739 | 614.105 | 624.695 | 426.279 | 416.346 | 403.286 | 403.804 | 395.072 | 376.922 | 389.819 | 410.527 |
| Equity | 270.441 | 349.168 | 393.902 | 389.367 | 393.300 | 397.665 | 389.596 | 398.573 | 400.417 | 392.923 | 375.007 | 385.525 | 395.591 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.830 | 211.775 | 202.837 | 218.538 | 231.395 | 28.614 | 26.750 | 4.713 | 3.387 | 2.149 | 1.915 | 4.295 | 14.935 |
| Total debt | 10.830 | 211.775 | 202.837 | 218.538 | 231.395 | 28.614 | 26.750 | 4.713 | 3.387 | 2.149 | 1.915 | 4.295 | 14.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WL Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Winnie Liljeborg | Management | 0 companies |
| Martin Lumbye Hansen | Chairman | 0 companies |
| Martin Ramstrup | Board of Directors | 0 companies |
| Camilla Ramstrup | Board of Directors | 0 companies |
| Bjarne Thordahl Henrichsen | Board of Directors | 0 companies |
| Bente Schick Ramstrup | Chairman | 0 companies |