| Revenue | DKK 466K | -31% |
| EBITDA | DKK -28K | -122% |
| Net profit | DKK -69K | -183% |
| Total assets | DKK 633K | -19% |
| Equity | DKK -1,5M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8.068 | -6.643 | -566 | 2.846 | 858 | 854 | 724 | 42 | 675 | 466 |
| Staff expenses | -1.590 | -1.535 | -1.493 | -1.657 | -1.099 | -1.771 | -1.394 | -862 | -549 | -495 |
| EBITDA | -5.766 | -3.687 | -2.059 | 1.190 | -242 | -917 | 1.398 | -820 | 126 | -28 |
| Depreciation & amort. | -356 | -488 | -844 | -662 | -530 | -686 | 1.034 | -371 | -29 | -32 |
| EBIT | -6.122 | -4.174 | -2.903 | 527 | -771 | -1.603 | 364 | -1.191 | 97 | -61 |
| Net financials | -202 | -400 | -394 | -122 | -57 | -77 | -2.244 | -29 | -13 | -9 |
| Profit before tax | -5.933 | -4.574 | -3.297 | 405 | -828 | -1.680 | -1.880 | -1.220 | 84 | -69 |
| Tax | -1.488 | 2.246 | 812 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -4.445 | -6.820 | -4.109 | 405 | -828 | -1.680 | -1.880 | -1.220 | 84 | -69 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.623 | 6.440 | 4.497 | 5.942 | 6.138 | 5.791 | 1.779 | 775 | 783 | 633 |
| Equity | 6.273 | 943 | 1.489 | 3.384 | 3.930 | 2.250 | -330 | -1.550 | -1.466 | -1.535 |
| Long-term debt | -1.571 | 1.441 | 668 | 82 | 35 | 2.663 | 1.279 | 1.107 | 1.367 | 1.416 |
| Short-term debt | -3.586 | 4.057 | 2.341 | 2.476 | 2.172 | 878 | 830 | 1.218 | 883 | 752 |
| Total debt | -5.157 | 5.497 | 3.008 | 2.558 | 2.207 | 3.541 | 2.109 | 2.325 | 2.249 | 2.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WO Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SJ Management | Management | 2010 | — | — |
PA Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRYLAND ApS | Company | 0.0% | 15.0% | 2014 |
SYDKYSTEN MA HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
J. LANGKILDE HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
BLUE HORS ApS | Company | 15.0% | 15.0% | 2016 |
TORERO HOLDING ApS | Company | 20.0% | 20.0% | 2014 |
INNORDIC INTERNATIONAL A/S | Company | 15.0% | 15.0% | 2018 |
SVTV HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Walther Oppenlænder | Chief Executive Officer | 0 companies |
| Svenning Juhl | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Mikael Glud | Board of Directors | 0 companies |
| Claus Borg | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Kenneth Vinther | Board of Directors | 0 companies |
| Jesper Langkilde | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Bjørn Meier | Chairman | 0 companies |
| Anette Juhl | Chairman | 0 companies |
| Bo Larsen | Board of Directors | 0 companies |
| Tom Gulaker | Board of Directors | 0 companies |
| David Ansgar Kristiansen | Board of Directors | 0 companies |