| Revenue | DKK 245K | -35% |
| EBITDA | DKK -120K | -96% |
| Net profit | DKK 38K | +102% |
| Total assets | DKK 109K | -96% |
| Equity | DKK -3,7M | -36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.675 | 2.990 | 873 | 421 | 1.140 | 1.084 | 816 | 879 | 700 | 637 | 274 | 376 | 245 |
| Staff expenses | -331 | -809 | -13 | -3 | -1.114 | -1.502 | -1.948 | -2.265 | -623 | -434 | -321 | -437 | -325 |
| EBITDA | -1.289 | 3.479 | 885 | 424 | 25 | -658 | -1.132 | -1.457 | 78 | 202 | -91 | -61 | -120 |
| Depreciation & amort. | -528 | 649 | -3 | -96 | -107 | -114 | -174 | -33 | -33 | -33 | -33 | -32 | -0 |
| EBIT | -1.817 | 2.830 | 882 | 328 | -82 | -772 | -1.305 | -1.489 | 45 | 170 | -124 | -93 | -120 |
| Net financials | -481 | -796 | 181 | 278 | 15 | 31.717 | -548 | -1.373 | -4.775 | -1.348 | -1.809 | -2.195 | 157 |
| Profit before tax | -1.489 | 2.034 | 1.063 | 606 | -66 | 30.946 | -1.853 | -2.862 | -4.730 | -1.179 | -1.933 | -2.288 | 38 |
| Tax | -375 | 586 | 233 | 85 | -13 | -60 | -117 | -0 | 10 | -0 | -0 | -0 | -0 |
| Net profit | -1.114 | 1.448 | 829 | 520 | -54 | 31.006 | -1.736 | -2.862 | -4.740 | -1.179 | -1.933 | -2.288 | 38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.754 | 0 | 4.789 | 4.407 | 5.785 | 18.389 | 13.145 | 7.334 | 5.926 | 5.644 | 4.413 | 2.847 | 109 |
| Equity | 1.194 | 0 | 3.471 | 3.691 | 3.538 | 10.543 | 8.807 | 5.945 | 1.206 | 27 | -406 | -2.694 | -3.667 |
| Long-term debt | -2.207 | 0 | 0 | 0 | 0 | 1.488 | 0 | 0 | 1.409 | 1.725 | 48 | 50 | 51 |
| Short-term debt | -3.184 | 0 | 1.159 | 632 | 2.188 | 2.533 | 2.997 | 1.389 | 3.311 | 3.892 | 4.770 | 5.491 | 3.724 |
| Total debt | -5.391 | 0 | 1.159 | 632 | 2.188 | 4.021 | 2.997 | 1.389 | 4.720 | 5.617 | 4.818 | 5.541 | 3.776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FJW HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
SDL TØNDER ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Waller | Management | 0 companies |
| Erik Thaysen | Board of Directors | 0 companies |