| Revenue | DKK 14,2M | +26% |
| EBITDA | DKK 9,7M | +69% |
| Net profit | DKK 7,4M | +115% |
| Total assets | DKK 17M | +101% |
| Equity | DKK 13M | +134% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.068 | 3.095 | 3.761 | 4.263 | 4.615 | 6.878 | 10.237 | 11.322 | 14.228 |
| Staff expenses | -2.424 | -2.490 | -2.688 | -2.150 | -3.405 | -3.592 | -4.539 | -5.548 | -4.492 |
| EBITDA | 644 | 605 | 1.072 | 2.113 | 1.210 | 3.286 | 5.698 | 5.775 | 9.736 |
| Depreciation & amort. | 148 | -287 | -304 | -542 | -736 | -969 | -1.625 | -1.272 | -382 |
| EBIT | 497 | 318 | 768 | 1.571 | 474 | 2.318 | 4.073 | 4.502 | 9.354 |
| Net financials | 7 | 20 | 19 | -55 | 210 | 4 | -79 | 83 | 84 |
| Profit before tax | 504 | 338 | 787 | 1.515 | 685 | 2.322 | 3.994 | 4.585 | 9.438 |
| Tax | 143 | 143 | 236 | 389 | 92 | 515 | 1.020 | 1.133 | 2.021 |
| Net profit | 97 | 195 | 551 | 1.126 | 593 | 1.806 | 2.975 | 3.452 | 7.417 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.705 | 2.917 | 3.669 | 4.754 | 12.144 | 7.510 | 8.560 | 8.438 | 16.953 |
| Equity | 1.797 | 1.896 | 2.348 | 3.024 | 3.504 | 5.196 | 5.171 | 5.539 | 12.956 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 908 | 1.021 | 1.321 | 1.729 | 8.548 | 2.265 | 3.389 | 2.899 | 3.997 |
| Total debt | 908 | 1.021 | 1.321 | 1.729 | 8.548 | 2.265 | 3.389 | 2.899 | 3.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2014 | |
Advania Holding A/S | Company | 100.0% | 100.0% | 2021 |
| Individual | 90.0% | 90.0% | 2017 | |
| Individual | 10.0% | 10.0% | 2014 | |
KH Group ApS | Company | 90.0% | 90.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Weis Hansen | Management | 0 companies |