| Revenue | DKK 6,9M | +0% |
| EBITDA | DKK 864K | -28% |
| Net profit | DKK 568K | -30% |
| Total assets | DKK 3,8M | +5% |
| Equity | DKK 1,7M | +0% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.921 | 4.942 | 4.650 | 4.578 | 4.435 | 4.837 | 4.742 | 4.949 | 5.517 | 5.498 | 6.110 | 6.915 | 6.915 |
| Staff expenses | -4.066 | -4.382 | -3.838 | -3.936 | -3.637 | -4.003 | -3.986 | -3.779 | -4.276 | -4.008 | -4.969 | -5.709 | -6.052 |
| EBITDA | 855 | 560 | 812 | 642 | 798 | 834 | 757 | 1.171 | 1.241 | 1.490 | 1.141 | 1.206 | 864 |
| Depreciation & amort. | 489 | 534 | 537 | 131 | -60 | -48 | -3 | -17 | -56 | -92 | -94 | -144 | -137 |
| EBIT | 366 | 26 | 275 | 511 | 737 | 786 | 754 | 1.154 | 1.186 | 1.398 | 1.047 | 1.062 | 726 |
| Net financials | 33 | 8 | -23 | -46 | -37 | -29 | -4 | -22 | -30 | -12 | -18 | -17 | 2 |
| Profit before tax | 399 | 34 | 252 | 464 | 700 | 757 | 750 | 1.132 | 1.155 | 1.386 | 1.029 | 1.045 | 728 |
| Tax | 103 | 143 | 62 | 111 | 154 | 175 | 174 | 249 | 255 | 293 | 216 | 239 | 161 |
| Net profit | 296 | -110 | 191 | 353 | 546 | 581 | 576 | 883 | 900 | 1.094 | 813 | 806 | 568 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.940 | 3.118 | 2.471 | 2.169 | 1.722 | 2.199 | 2.219 | 2.421 | 3.598 | 2.788 | 3.894 | 3.615 | 3.784 |
| Equity | 2.735 | 1.626 | 816 | 169 | 715 | 551 | 826 | 908 | 1.009 | 1.224 | 1.473 | 1.710 | 1.702 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 205 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.157 | 1.407 | 1.654 | 2.000 | 1.007 | 1.648 | 1.393 | 1.445 | 2.364 | 1.551 | 2.417 | 1.904 | 2.082 |
| Total debt | 1.157 | 1.407 | 1.654 | 2.000 | 1.007 | 1.648 | 1.393 | 1.513 | 2.568 | 1.551 | 2.417 | 1.904 | 2.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DC Management | Management | 2021 | — | — |
FW Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daniel Christensen Holding ApS | Company | 100.0% | 100.0% | 2021 |
WINTH HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Christensen | Management | 0 companies |
| Flemming Winther-Jørgensen | Founder | 0 companies |