| Revenue | DKK 195K | +175% |
| EBITDA | DKK -53K | -175% |
| Net profit | DKK -39K | +89% |
| Total assets | DKK 14,5M | +9% |
| Equity | DKK 13M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 243 | 224 | 185 | 122 | -85 | 9 | 51 | 94 | 348 | 422 | 1.464 | 125 | 71 | 195 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -73 |
| EBITDA | 243 | 224 | 185 | 122 | -225 | 9 | 51 | 94 | 348 | 422 | 1.464 | 125 | 71 | -53 |
| Depreciation & amort. | -43 | -43 | -43 | -61 | -45 | -42 | -72 | -115 | -181 | -181 | -70 | -70 | -70 | -33 |
| EBIT | 200 | 181 | 142 | 60 | -270 | -33 | -21 | -20 | 167 | 242 | 1.394 | 55 | 1 | -86 |
| Net financials | -53 | -40 | -47 | -17 | -4 | -156 | -400 | -289 | -310 | -296 | -274 | -326 | -436 | 46 |
| Profit before tax | 147 | 141 | 95 | 44 | -274 | -189 | -421 | -310 | -143 | -54 | 1.121 | -270 | -435 | -39 |
| Tax | 48 | 46 | 34 | 25 | -19 | -32 | -76 | -42 | 8 | 42 | 151 | -44 | -80 | -0 |
| Net profit | 99 | 95 | 61 | 19 | -255 | -157 | -345 | -267 | -151 | -97 | 969 | -226 | -355 | -39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.478 | 2.394 | 2.404 | 2.500 | 2.248 | 5.141 | 17.246 | 10.286 | 17.300 | 17.345 | 16.634 | 12.967 | 13.262 | 14.498 |
| Equity | 1.377 | 1.472 | 1.534 | 1.553 | 1.298 | 1.141 | 796 | 528 | 7.377 | 7.281 | 8.250 | 6.524 | 13.068 | 13.029 |
| Long-term debt | 550 | 381 | 0 | 0 | 0 | 0 | 2.400 | 2.313 | 2.224 | 2.164 | 151 | 0 | 0 | 0 |
| Short-term debt | 550 | 540 | 870 | 947 | 950 | 4.000 | 14.050 | 7.445 | 7.699 | 7.900 | 8.233 | 6.443 | 193 | 1.469 |
| Total debt | 1.100 | 922 | 870 | 947 | 950 | 4.000 | 16.450 | 9.758 | 9.923 | 10.064 | 8.384 | 6.443 | 193 | 1.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TAKE OFF INVEST ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Winther | Management | 0 companies |
| Henrik Klausen | Board of Directors | 0 companies |
| Holger Søndergaard | Chairman | 0 companies |
| Cathrine Aja Kyhn Winther | Board of Directors | 0 companies |
| Hanne Grethe Gram | Chairman | 0 companies |
| Hans Henrik de Lichtenberg | Board of Directors | 0 companies |