| Revenue | DKK 2,5M | +6% |
| EBITDA | DKK 882K | +6% |
| Net profit | DKK 37K | -22% |
| Total assets | DKK 3,3M | -16% |
| Equity | DKK 782K | -11% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 526 | 628 | 835 | 833 | 785 | 817 | 1.099 | 887 | 1.622 | 2.103 | 1.893 | 1.891 | 2.322 | 2.460 |
| Staff expenses | -335 | -260 | -489 | -330 | -376 | -431 | -675 | -734 | -767 | -1.230 | -1.143 | -1.228 | -1.494 | -1.481 |
| EBITDA | 191 | 368 | 181 | 857 | 408 | 386 | 424 | 152 | 855 | 874 | 750 | 664 | 828 | 882 |
| Depreciation & amort. | 325 | 312 | 311 | 309 | 278 | -250 | -326 | -357 | -327 | -339 | -426 | -413 | -667 | -718 |
| EBIT | -134 | 56 | -130 | 548 | 131 | 136 | 98 | -204 | 528 | 534 | 325 | 250 | 162 | 164 |
| Net financials | -78 | -59 | -47 | -39 | -30 | -20 | -15 | -12 | -33 | -42 | -36 | -54 | -100 | -118 |
| Profit before tax | -106 | -3 | -178 | 509 | 101 | 116 | 83 | -216 | 494 | 492 | 289 | 197 | 62 | 46 |
| Tax | 53 | 5 | -39 | 111 | 20 | 27 | 20 | -47 | 112 | 110 | 64 | 45 | 14 | 9 |
| Net profit | -159 | -8 | -139 | 398 | 81 | 90 | 63 | -169 | 383 | 383 | 225 | 151 | 47 | 37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.122 | 889 | 686 | 1.745 | 1.436 | 1.662 | 1.424 | 794 | 1.730 | 2.290 | 2.331 | 3.208 | 3.918 | 3.284 |
| Equity | 57 | 49 | -90 | 308 | 389 | 478 | 436 | 159 | 542 | 811 | 922 | 955 | 880 | 782 |
| Long-term debt | 646 | 393 | 88 | 806 | 592 | 667 | 404 | 118 | 318 | 814 | 645 | 1.203 | 1.557 | 1.556 |
| Short-term debt | 419 | 448 | 688 | 601 | 405 | 451 | 523 | 503 | 826 | 560 | 695 | 935 | 1.353 | 807 |
| Total debt | 1.065 | 840 | 776 | 1.407 | 997 | 1.118 | 928 | 621 | 1.143 | 1.374 | 1.340 | 2.138 | 2.909 | 2.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AW Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anni Wulff Refstrup Pedersen | Management | 0 companies |