| Revenue | DKK 14,7M | -25% |
| EBITDA | DKK 1,4M | +218% |
| Net profit | DKK 903K | +150% |
| Total assets | DKK 3,9M | +22% |
| Equity | DKK -647K | +58% |
| Employees | 35 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22.629 | 22.594 | 22.385 | 19.550 | 14.666 |
| Staff expenses | -21.392 | -22.700 | -22.309 | -19.122 | -13.304 |
| EBITDA | 1.238 | -106 | 76 | 428 | 1.362 |
| Depreciation & amort. | -63 | -60 | -41 | -13 | -12 |
| EBIT | 1.175 | -166 | 35 | 415 | 1.349 |
| Net financials | -74 | -33 | 44 | -2.147 | -190 |
| Profit before tax | 1.101 | -199 | 79 | -1.731 | 1.160 |
| Tax | 243 | -43 | 54 | 88 | 257 |
| Net profit | 858 | -156 | 25 | -1.820 | 903 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 9.785 | 6.738 | 7.723 | 3.234 | 3.939 |
| Equity | 1.001 | 245 | 270 | -1.550 | -647 |
| Long-term debt | 1.864 | 2.176 | 1.727 | 1.681 | 1.828 |
| Short-term debt | 6.920 | 4.318 | 5.726 | 3.103 | 2.759 |
| Total debt | 8.784 | 6.493 | 7.453 | 4.784 | 4.586 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
WF Management | Management | 2012 |
PH Management | Management | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 50–66.65% | 50–66.65% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| William Flindt Pedersen | Management | 0 companies |
| Peter Harald Maltesen | Management | 0 companies |