| Revenue | DKK 657K | -4017% |
| EBITDA | DKK 657K | +4017% |
| Net profit | DKK 92K | +114% |
| Total assets | DKK 1,1M | +0% |
| Equity | DKK -15,4M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.813 | -1.912 | -10.102 | -719 | 22 | -367 | -439 | -318 | -81 | -25 | -16 | 15 | -17 | 657 |
| Staff expenses | -1.893 | -3.136 | -793 | -489 | -477 | -64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 920 | -5.048 | -10.896 | -1.208 | -455 | -303 | -439 | -318 | -81 | -25 | -16 | 15 | -17 | 657 |
| Depreciation & amort. | 78 | 115 | -72 | -60 | -47 | -31 | -4 | -4 | -3 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 842 | -5.163 | -10.968 | -1.268 | -501 | -333 | -443 | -322 | -83 | -25 | -16 | 15 | -17 | 657 |
| Net financials | -744 | -709 | -41 | -236 | -292 | 37 | -81 | -63 | -28 | -86 | -380 | -292 | -643 | -566 |
| Profit before tax | 99 | -5.872 | -11.009 | -1.504 | -793 | -296 | -523 | -386 | -112 | -111 | -396 | -277 | -660 | 92 |
| Tax | 27 | 14 | -0 | -0 | -0 | -721 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 72 | -5.886 | -11.009 | -1.504 | -793 | 425 | -523 | -386 | -112 | -111 | -396 | -277 | -660 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.849 | 18.565 | 9.883 | 5.972 | 2.662 | 1.606 | 1.344 | 999 | 945 | 2.487 | 1.145 | 1.153 | 1.127 | 1.128 |
| Equity | 572 | -5.314 | -11.193 | -12.697 | -13.491 | -13.066 | -13.589 | -13.975 | -14.087 | -14.198 | -14.594 | -14.871 | -15.530 | -15.439 |
| Long-term debt | 0 | 0 | 5.608 | 9.147 | 8.412 | 10.214 | 10.214 | 10.214 | 10.214 | 10.120 | 14.992 | 15.302 | 15.971 | 16.557 |
| Short-term debt | 24.277 | 23.879 | 15.468 | 9.523 | 7.741 | 4.458 | 4.720 | 4.760 | 4.818 | 6.565 | 747 | 722 | 685 | 10 |
| Total debt | 24.277 | 23.879 | 21.076 | 18.670 | 16.153 | 14.672 | 14.933 | 14.974 | 15.031 | 16.685 | 15.739 | 16.024 | 16.657 | 16.567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2012 | — | — |
TB Management | Management | 2017 | — | — |
BC Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
W1 HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Christiansen | Management | 0 companies |
| Torben Brand | Management | 0 companies |
| Brian Christensen | Management | 0 companies |
| Theodor Brand | Chairman | 0 companies |
| Karen Christensen | Board of Directors | 0 companies |
| Eskil Bielefeldt | Chairman | 0 companies |
| Henrik Kleis | Chairman | 0 companies |