| Revenue | DKK 1,5M | -1% |
| EBITDA | DKK 944K | +0% |
| Net profit | DKK 70K | -51% |
| Total assets | DKK 7,8M | +6% |
| Equity | DKK 1,5M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -31 | -8 | -5 | -2 | 0 | — | -0 | -5 | 563 | 1.628 | 1.773 | 1.500 | 1.480 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -676 | -830 | -558 | -536 |
| EBITDA | -31 | -8 | -5 | -2 | 0 | 0 | -0 | -5 | 563 | 952 | 944 | 942 | 944 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -28 | -182 | -183 | -190 |
| EBIT | -31 | -8 | -5 | -2 | 0 | 0 | -0 | -5 | 561 | 925 | 762 | 759 | 754 |
| Net financials | -90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -529 | -95 | -571 | -661 |
| Profit before tax | -121 | -8 | -5 | -2 | 0 | 0 | -0 | -5 | 561 | 395 | 666 | 188 | 94 |
| Tax | -30 | 30 | -0 | -0 | -0 | -0 | -0 | -0 | 92 | 88 | 149 | 46 | 24 |
| Net profit | -91 | -38 | -5 | -2 | 0 | 0 | -0 | -5 | 469 | 307 | 518 | 142 | 70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 982 | 857 | 0 | 1 | 1 | 1 | 6.090 | 5.064 | 1.420 | 7.398 | 6.874 | 7.391 | 7.807 |
| Equity | -11 | -49 | -54 | -56 | -56 | -56 | -56 | -61 | 408 | 715 | 1.261 | 1.403 | 1.473 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 6.089 | 5.119 | 0 | 4.500 | 3.555 | 3.251 | 2.919 |
| Short-term debt | 993 | 906 | 54 | 57 | 57 | 57 | 57 | 6 | 1.004 | 2.114 | 1.977 | 2.657 | 3.415 |
| Total debt | 993 | 906 | 54 | 57 | 57 | 57 | 6.146 | 5.125 | 1.004 | 6.614 | 5.532 | 5.907 | 6.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Walther Rasmussen | Management | 0 companies |