| Revenue | DKK 5,8M | +1% |
| EBITDA | DKK 1,3M | -15% |
| Net profit | DKK 889K | -22% |
| Total assets | DKK 4,2M | -15% |
| Equity | DKK 2,5M | -20% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.374 | 5.267 | 5.921 | 5.751 | 5.814 |
| Staff expenses | -3.856 | -3.672 | -4.060 | -4.165 | -4.470 |
| EBITDA | 517 | 1.595 | 1.861 | 1.586 | 1.344 |
| Depreciation & amort. | -107 | -115 | -42 | -40 | -44 |
| EBIT | 410 | 1.480 | 1.819 | 1.546 | 1.301 |
| Net financials | -2 | -63 | -62 | -79 | -158 |
| Profit before tax | 408 | 1.418 | 1.757 | 1.467 | 1.142 |
| Tax | 93 | 313 | 389 | 331 | 253 |
| Net profit | 315 | 1.104 | 1.368 | 1.135 | 889 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.932 | 4.564 | 5.149 | 4.989 | 4.241 |
| Equity | 1.486 | 2.590 | 3.458 | 3.093 | 2.482 |
| Long-term debt | 635 | 13 | 13 | 13 | 13 |
| Short-term debt | 2.737 | 1.930 | 1.661 | 1.855 | 1.709 |
| Total debt | 3.372 | 1.943 | 1.674 | 1.868 | 1.722 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
BW Management | Management | 2014 |
| Former (1) | ||
PG Management | Management | 2012 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2020 | |
| Former (3) | ||
| Board of Directors | 2012 – 2020 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2012 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Per Gunnar Frederiksen | Management | 0 companies |
| Bo Wulffsberg | Management | 0 companies |
| Hans Henrik Skjødt | Board of Directors | 0 companies |
| Christa Wulffsberg | Board of Directors | 0 companies |
| Jesper Strunge | Board of Directors | 0 companies |
| Christian Alexander Meinert Bøttger | Board of Directors | 0 companies |
| Ole Christian Kofod | Board of Directors | 0 companies |