| Revenue | DKK 973K | -9% |
| EBITDA | DKK -184K | +15% |
| Net profit | DKK -194K | +23% |
| Total assets | DKK 2,3M | -51% |
| Equity | DKK 901K | -78% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.603 | -2.185 | 2.269 | 2.233 | 2.410 | 2.537 | 1.766 | 2.584 | 1.404 | 1.792 | 2.000 | 992 | 1.069 | 973 |
| Staff expenses | -810 | -1.230 | -1.341 | -1.619 | -1.818 | -1.726 | -1.737 | -1.312 | -1.202 | -1.233 | -1.158 | -1.152 | -1.285 | -1.157 |
| EBITDA | 794 | -913 | 928 | 614 | 591 | 811 | 30 | 1.273 | 202 | 559 | 841 | -161 | -215 | -184 |
| Depreciation & amort. | 21 | -21 | -109 | -141 | -141 | -162 | -180 | -145 | -162 | -174 | -161 | -163 | -99 | -35 |
| EBIT | 773 | -934 | 819 | 473 | 450 | 649 | -150 | 1.128 | 40 | 385 | 680 | -324 | -315 | -219 |
| Net financials | -1 | -0 | 3 | 3 | 1 | -1 | -1 | -1 | -2 | -2 | -3 | -1 | 0 | -27 |
| Profit before tax | 772 | -462 | 822 | 476 | 451 | 648 | -151 | 1.126 | 38 | 384 | 677 | -325 | -315 | -246 |
| Tax | 194 | 236 | 189 | 120 | 101 | 144 | -14 | 248 | 13 | 85 | 151 | -15 | -62 | -52 |
| Net profit | 578 | -698 | 633 | 356 | 350 | 505 | -138 | 878 | 25 | 299 | 525 | -310 | -252 | -194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.708 | 2.540 | 3.466 | 3.076 | 3.536 | 4.051 | 3.559 | 4.491 | 4.565 | 5.195 | 5.713 | 5.179 | 4.727 | 2.339 |
| Equity | 866 | 1.565 | 2.182 | 2.212 | 2.562 | 3.067 | 2.929 | 3.807 | 3.832 | 4.131 | 4.656 | 4.347 | 4.095 | 901 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308 | 269 | 342 | 99 | 0 |
| Short-term debt | 842 | -976 | 1.272 | 840 | 955 | 970 | 629 | 648 | 692 | 725 | 767 | 484 | 528 | 1.433 |
| Total debt | 842 | -976 | 1.272 | 840 | 955 | 970 | 629 | 648 | 692 | 1.033 | 1.036 | 827 | 627 | 1.433 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KY Management | Management | 2026 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bonnie dyrecenter Frederiksværk ApS | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Kübra Yatakci | Management | 0 companies |
| Thomas Wulff | Chief Executive Officer | 0 companies |