| Revenue | DKK 993K | +11% |
| EBITDA | DKK 993K | +11% |
| Net profit | DKK 513K | +21% |
| Total assets | DKK 6,9M | -1% |
| Equity | DKK 3,1M | +20% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 37 | 166 | 401 | 497 | 603 | 1.197 | 399 | 842 | 824 | 838 | 898 | 993 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -100 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 37 | 166 | 401 | 497 | 603 | 1.097 | 399 | 842 | 824 | 838 | 898 | 993 |
| Depreciation & amort. | -17 | -23 | -47 | 47 | -142 | -158 | -161 | -184 | -184 | -184 | -189 | -194 |
| EBIT | 19 | 143 | 354 | 450 | 461 | 939 | 238 | 658 | 640 | 655 | 709 | 799 |
| Net financials | -32 | -76 | -291 | -130 | -227 | -237 | -228 | -246 | -234 | -202 | -168 | -141 |
| Profit before tax | -12 | 67 | 63 | 320 | 234 | 702 | 10 | 412 | 406 | 453 | 541 | 658 |
| Tax | -0 | 16 | 29 | 69 | 50 | 153 | 1 | 89 | 88 | 98 | 118 | 145 |
| Net profit | -12 | 51 | 34 | 251 | 184 | 549 | 9 | 323 | 318 | 354 | 423 | 513 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.032 | 3.039 | 5.157 | 6.092 | 6.242 | 7.365 | 7.776 | 7.208 | 7.408 | 7.674 | 7.024 | 6.943 |
| Equity | 68 | 119 | 153 | 404 | 588 | 1.136 | 1.145 | 1.468 | 1.786 | 2.141 | 2.564 | 3.077 |
| Long-term debt | 0 | 1.800 | 6.676 | 6.134 | 3.692 | 3.411 | 3.127 | 2.837 | 2.542 | 443 | 138 | 0 |
| Short-term debt | 964 | 1.104 | 739 | 1.643 | 1.865 | 2.709 | 3.395 | 2.732 | 2.897 | 4.892 | 4.112 | 3.645 |
| Total debt | 964 | 2.904 | 4.978 | 5.611 | 5.557 | 6.121 | 6.522 | 5.569 | 5.440 | 5.334 | 4.250 | 3.645 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2012 | — | — |
JC Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LW HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
JOHN CARSTENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Wolf | Management | 0 companies |
| John Carstensen | Management | 0 companies |