| Revenue | DKK 0 | — |
| EBITDA | DKK -18K | -42% |
| Net profit | DKK -17K | -100% |
| Total assets | DKK 8,5M | +13% |
| Equity | DKK 69K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -6 | -6 | -5 | -5 | -6 | -5 | -10 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -6 | -6 | -5 | -5 | -6 | -5 | -10 | -12 | -13 | -10 | -13 | -18 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -6 | -6 | -5 | -5 | -6 | -5 | -10 | -12 | -13 | -10 | -13 | -18 |
| Net financials | 604 | 89 | -1.182 | 4.687 | -1.993 | 2.532 | 269 | -709 | 584 | -391 | 3 | 13.951 | 1 |
| Profit before tax | 599 | 83 | -1.188 | 4.683 | -1.998 | 2.526 | 263 | -719 | 572 | -404 | -7 | 13.938 | -17 |
| Tax | 2 | -3 | -4 | -3 | -9 | 8 | 3 | -0 | -0 | -0 | -0 | -2 | -0 |
| Net profit | 597 | 87 | -1.184 | 4.686 | -1.989 | 2.518 | 260 | -719 | 572 | -404 | -7 | 13.940 | -17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.261 | 2.271 | 1.120 | 5.839 | 3.924 | 6.464 | 3.708 | 2.922 | 2.779 | 1.703 | 1.621 | 7.546 | 8.529 |
| Equity | 1.388 | 1.475 | 292 | 4.978 | 2.989 | 4.507 | 3.297 | 2.577 | 1.149 | 1.078 | 1.071 | 86 | 69 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 0 | 0 |
| Short-term debt | 873 | 796 | 829 | 862 | 935 | 1.957 | 411 | 345 | 1.330 | 325 | 250 | 7.460 | 8.460 |
| Total debt | 873 | 796 | 829 | 862 | 935 | 1.957 | 411 | 345 | 1.630 | 625 | 550 | 7.460 | 8.460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2013 | — | — |
JH Management | Management | 2007 | — | — |
HF Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LSWB HOLDING ApS | Company | 50.0% | 50.0% | 2024 |
KAIKU HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Weiss Borup | Management | 0 companies |
| Jens Holm-Møller | Management | 0 companies |
| Henrik Fjordside Have | Management | 0 companies |
| Svenn Aage Hyllerød Dam | Chairman | 0 companies |