| Revenue | DKK 5,7M | +20% |
| EBITDA | DKK 2,9M | +52% |
| Net profit | DKK 1,7M | +94% |
| Total assets | DKK 12,4M | +12% |
| Equity | DKK 2,6M | +181% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.856 | 3.474 | 4.359 | 3.560 | 4.026 | 758 | -588 | 3.531 | 4.437 | 6.048 | 4.772 | 5.732 |
| Staff expenses | -2.682 | -3.019 | -5.101 | -2.804 | -2.199 | -2.332 | -2.396 | -1.380 | -2.401 | -2.680 | -2.894 | -2.868 |
| EBITDA | 174 | 524 | -743 | 918 | 1.827 | -1.574 | -2.984 | 2.152 | 2.036 | 3.369 | 1.878 | 2.864 |
| Depreciation & amort. | -78 | 34 | -681 | 81 | -82 | -51 | -41 | -23 | -39 | -0 | -3 | -55 |
| EBIT | 96 | 490 | -1.424 | 837 | 1.745 | -1.626 | -3.025 | 2.129 | 1.997 | 3.369 | 1.875 | 2.809 |
| Net financials | -55 | -96 | -86 | -312 | -481 | -527 | -465 | -635 | -460 | -504 | -734 | -604 |
| Profit before tax | 40 | 394 | -1.510 | 525 | 1.264 | -2.153 | -3.490 | 1.494 | 1.537 | 2.865 | 1.141 | 2.205 |
| Tax | -0 | 56 | -24 | -0 | 97 | -107 | -174 | -594 | 348 | 647 | 262 | 500 |
| Net profit | -318 | 338 | -1.486 | 525 | 1.167 | -2.046 | -3.316 | 2.088 | 1.189 | 2.217 | 879 | 1.705 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.889 | 5.313 | 4.540 | 8.228 | 8.287 | 7.683 | 5.866 | 7.653 | 6.519 | 9.391 | 11.115 | 12.414 |
| Equity | -238 | 100 | -1.385 | -861 | 307 | -2.117 | -5.433 | -3.345 | -2.157 | 61 | 939 | 2.644 |
| Long-term debt | 924 | 1.288 | 2.578 | 6.147 | 5.601 | 5.027 | 4.855 | 4.375 | 4.356 | 4.655 | 4.048 | 4.001 |
| Short-term debt | 3.203 | 3.925 | 3.347 | 2.941 | 2.340 | 4.773 | 6.443 | 6.623 | 4.319 | 4.675 | 6.110 | 5.744 |
| Total debt | 4.127 | 5.212 | 5.925 | 9.088 | 7.941 | 9.800 | 11.299 | 10.998 | 8.675 | 9.330 | 10.157 | 9.745 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
RT Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOODSON ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Torstein Filstrup Hansen | Chief Executive Officer | 0 companies |
| Rune Torstein Hansen | Chief Executive Officer | 0 companies |
| Lars Monberg | Chief Executive Officer | 0 companies |