| Revenue | DKK -137K | +31% |
| EBITDA | DKK -237K | -126% |
| Net profit | DKK -425K | -77% |
| Total assets | DKK 1,1M | -7% |
| Equity | DKK -4M | -12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 431 | 170 | 157 | 143 | 177 | 168 | -16 | -61 | -44 | — | -67 | -80 | -105 | -137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -93 | 164 | -25 | 6 | 33 | -22 | -16 | -61 | -44 | -1.368 | -617 | -230 | -105 | -237 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -93 | 164 | -25 | 6 | 33 | -22 | -16 | -61 | -44 | -1.368 | -617 | -230 | -105 | -237 |
| Net financials | -83 | -65 | -116 | -96 | -90 | -102 | -165 | -196 | -115 | -116 | -111 | -106 | -171 | -208 |
| Profit before tax | -176 | 99 | -140 | -90 | -57 | -124 | -180 | -257 | -159 | -1.483 | -728 | -336 | -276 | -446 |
| Tax | -97 | 28 | -34 | -21 | -13 | -27 | -40 | -57 | -35 | -30 | -39 | -41 | -36 | -21 |
| Net profit | -78 | 72 | -106 | -69 | -45 | -97 | -141 | -201 | -124 | -1.454 | -689 | -295 | -240 | -425 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 3.108 | 3.053 | 3.069 | 3.090 | 2.986 | 3.015 | 3.071 | 3.119 | 1.790 | 1.278 | 1.169 | 1.224 | 1.138 |
| Equity | — | -101 | -207 | -276 | -320 | -417 | -558 | -758 | -883 | -2.336 | -3.025 | -3.320 | -3.560 | -3.985 |
| Long-term debt | 0 | 5.228 | 5.210 | 5.225 | 2.590 | 2.590 | 2.431 | 2.345 | 2.255 | 2.156 | 2.061 | 1.957 | 1.835 | 1.711 |
| Short-term debt | 0 | 571 | 640 | 710 | 821 | 813 | 1.141 | 1.485 | 1.747 | 1.970 | 2.242 | 2.532 | 2.949 | 3.412 |
| Total debt | 0 | 5.799 | 5.850 | 3.345 | 3.411 | 3.403 | 3.573 | 3.830 | 4.002 | 4.126 | 4.303 | 4.489 | 4.784 | 5.123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2016 | — | — |
MW Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLAUME ApS | Company | 50.0% | 50.0% | 2016 |
JYSK FRIGG ApS | Company | 33.3% | 33.3% | 2011 |
WILLAUME EJENDOMME ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gram-Nielsen | Management | 0 companies |
| Michael Willaume Andersen | Management | 0 companies |