| Revenue | DKK 1,3M | -2% |
| EBITDA | DKK 227K | -10% |
| Net profit | DKK 187K | -5% |
| Total assets | DKK 2,3M | +10% |
| Equity | DKK 1,3M | +17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.100 | 1.681 | 1.268 | 1.658 | 1.105 | 1.309 | 1.360 | 1.264 | 1.415 | 1.557 | 1.609 | 1.236 | 1.293 | 1.266 |
| Staff expenses | -1.427 | -1.278 | -1.200 | -1.546 | -1.596 | -914 | -911 | -865 | -807 | -940 | -995 | -949 | -1.041 | -1.038 |
| EBITDA | 673 | 403 | 68 | 112 | -982 | 395 | 448 | 399 | 608 | 618 | 614 | 286 | 252 | 227 |
| Depreciation & amort. | -144 | -147 | -147 | -185 | -120 | -120 | -116 | -116 | -132 | -26 | -30 | -8 | -8 | -7 |
| EBIT | 530 | 256 | -79 | -73 | -1.102 | 275 | 332 | 283 | 476 | 592 | 584 | 278 | 244 | 221 |
| Net financials | -104 | -95 | -89 | -117 | -141 | -106 | -89 | -91 | -45 | -10 | 1 | 8 | 8 | 18 |
| Profit before tax | 426 | 161 | -168 | -190 | -1.243 | 169 | 243 | 192 | 431 | 583 | 585 | 286 | 252 | 239 |
| Tax | 47 | 93 | -31 | 16 | -286 | 37 | 51 | 45 | 95 | 129 | 129 | 63 | 56 | 52 |
| Net profit | 379 | 68 | -138 | -206 | -958 | 132 | 193 | 147 | 336 | 454 | 456 | 223 | 196 | 187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.412 | 2.933 | 2.574 | 4.267 | 2.058 | 1.660 | 1.420 | 1.379 | 1.344 | 1.649 | 2.094 | 2.249 | 2.063 | 2.266 |
| Equity | 459 | 527 | 389 | 183 | -775 | -643 | -450 | -303 | 33 | 487 | 943 | 915 | 1.111 | 1.298 |
| Long-term debt | 1.013 | 919 | 821 | 1.015 | 911 | 809 | 692 | 593 | 54 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.917 | 1.395 | 1.301 | 2.991 | 1.921 | 1.493 | 1.178 | 1.089 | 1.258 | 1.163 | 1.152 | 1.333 | 950 | 967 |
| Total debt | 2.930 | 2.314 | 2.123 | 4.006 | 2.832 | 2.302 | 1.870 | 1.682 | 1.311 | 1.163 | 1.152 | 1.333 | 950 | 967 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
B.S. HOLDING, V. VANDET ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Worm Sørensen | Management | 0 companies |