| Revenue | DKK 1,9M | -34% |
| EBITDA | DKK -5,1M | -3659% |
| Net profit | DKK -5,2M | -291% |
| Total assets | DKK 108,9M | -7% |
| Equity | DKK 18,4M | -25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.529 | 2.641 | -3.355 | 5.725 | 5.913 | 5.793 | 4.452 | 4.581 | 4.103 | 3.589 | 3.345 | 2.864 | 1.899 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.529 | 2.641 | 35.471 | 3.279 | 4.551 | 4.373 | 7.452 | 7.581 | 4.603 | 3.089 | 4.345 | -136 | -5.101 |
| Depreciation & amort. | -40 | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.489 | 2.601 | 35.471 | 3.279 | 4.551 | 4.373 | 7.452 | 7.581 | 4.603 | 3.089 | 4.345 | -136 | -5.101 |
| Net financials | -1.595 | -1.671 | -1.449 | -1.629 | -1.744 | -1.802 | -1.703 | -1.682 | -1.899 | -1.616 | -1.619 | -1.579 | -1.599 |
| Profit before tax | 894 | 931 | 34.022 | 1.649 | 2.806 | 2.571 | 5.749 | 5.898 | 2.704 | 1.473 | 2.726 | -1.715 | -6.700 |
| Tax | 224 | 67 | 7.485 | 388 | 641 | 566 | 1.265 | 1.298 | 595 | 324 | 600 | -377 | -1.474 |
| Net profit | 671 | 864 | 26.537 | 1.261 | 2.166 | 2.005 | 4.484 | 4.601 | 2.109 | 1.149 | 2.126 | -1.338 | -5.226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72.450 | 72.088 | 111.692 | 122.838 | 125.512 | 115.889 | 119.328 | 122.790 | 122.151 | 120.238 | 123.078 | 116.481 | 108.896 |
| Equity | 3.571 | 4.435 | 30.972 | 32.233 | 34.399 | 24.155 | 26.639 | 28.740 | 26.849 | 25.798 | 27.324 | 24.636 | 18.410 |
| Long-term debt | 44.178 | 44.408 | 44.421 | 76.728 | 76.728 | 80.560 | 80.254 | 78.469 | 79.185 | 77.120 | 77.118 | 77.117 | 77.577 |
| Short-term debt | 23.551 | 22.029 | 27.597 | 4.788 | 4.655 | 879 | 875 | 2.723 | 2.665 | 3.543 | 4.397 | 908 | 387 |
| Total debt | 67.729 | 66.436 | 72.018 | 81.516 | 81.383 | 81.439 | 81.129 | 81.193 | 81.850 | 80.663 | 81.515 | 78.024 | 77.964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2020 | — | — |
BR Management | Management | 2026 | — | — |
NT Management | Management | 2015 | — | — |
PE Management | Management | 2016 | — | — |
PS Management | Management | 2008 | — | — |
WK Management | Management | 2017 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PG Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
WAR ApS | Company | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Gustafson | Management | 0 companies |
| Brian Rathje | Management | 0 companies |
| Niels Troen | Management | 0 companies |
| Peter Emtekær Bygholm | Management | 0 companies |
| Peter Sextus Rasmussen | Management | 0 companies |
| William Kanta | Management | 0 companies |
| Jesper Bo Hansen | Chief Executive Officer | 0 companies |
| Peter Grønholt-Pedersen | Management | 0 companies |
| Hans Robin Philip | Board of Directors | 0 companies |
| Signe Steen Risager | Board of Directors | 0 companies |
| Trond Åge Fredheim | Board of Directors | 0 companies |
| Per Ulrik Andersen | Board of Directors | 0 companies |