| Revenue | DKK 5,3M | +26% |
| EBITDA | DKK 1,7M | -18% |
| Net profit | DKK 1,5M | -17% |
| Total assets | DKK 4,3M | -2% |
| Equity | DKK 2,3M | -8% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 834 | 779 | 829 | 970 | 823 | 1.364 | 2.290 | 2.638 | 3.406 | 2.395 | 3.251 | 4.198 | 5.287 |
| Staff expenses | -270 | -212 | -645 | -659 | -474 | -705 | -1.004 | -1.098 | -1.462 | -1.738 | -2.138 | -2.100 | -3.560 |
| EBITDA | 564 | 567 | 184 | 311 | 349 | 658 | 1.286 | 1.540 | 1.944 | 657 | 1.113 | 2.098 | 1.727 |
| Depreciation & amort. | 146 | -156 | -28 | -15 | -32 | -27 | -17 | -17 | -17 | -0 | -0 | -0 | -0 |
| EBIT | 418 | 411 | 156 | 296 | 317 | 631 | 1.269 | 1.523 | 1.926 | 657 | 1.113 | 2.098 | 1.727 |
| Net financials | -1 | 71 | 293 | 333 | -55 | 29 | -23 | -31 | 121 | 399 | 144 | 166 | 143 |
| Profit before tax | 417 | 482 | 449 | 629 | 262 | 660 | 1.246 | 1.491 | 2.047 | 1.056 | 1.258 | 2.264 | 1.870 |
| Tax | 105 | 119 | 38 | 61 | 77 | 123 | 279 | 335 | 419 | 154 | 245 | 475 | 386 |
| Net profit | 312 | 363 | 411 | 568 | 185 | 536 | 967 | 1.156 | 1.628 | 902 | 1.012 | 1.790 | 1.483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 723 | 1.220 | 1.509 | 2.064 | 2.141 | 1.375 | 2.035 | 2.129 | 3.467 | 2.517 | 3.069 | 4.404 | 4.325 |
| Equity | 439 | 490 | 622 | 1.190 | 1.375 | 711 | 1.178 | 1.435 | 2.062 | 1.364 | 1.777 | 2.566 | 2.349 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 284 | 730 | 887 | 871 | 758 | 664 | 856 | 694 | 1.404 | 1.153 | 1.292 | 1.837 | 1.976 |
| Total debt | 284 | 730 | 887 | 871 | 758 | 664 | 856 | 694 | 1.404 | 1.153 | 1.292 | 1.837 | 1.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2009 | — | — |
PW Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PWK HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
ANDOD HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Odgaard | Management | 0 companies |
| Per Wagner Kristensen | Management | 0 companies |