| Revenue | DKK -12K | -121% |
| EBITDA | DKK 48K | -13% |
| Net profit | DKK 36K | +1064% |
| Total assets | DKK 36K | -71% |
| Equity | DKK -3M | +0% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 60 | -152 | -273 | -826 | 5 | -44 | 34 | 15 | 8 | 14 | -21 | 56 | -12 |
| Staff expenses | -102 | -18 | -17 | -5 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -559 | -170 | -290 | -831 | 4 | -44 | 34 | 15 | 8 | 14 | -21 | 56 | 48 |
| Depreciation & amort. | -29 | -87 | -152 | -155 | -101 | -34 | -0 | -0 | -0 | -0 | -0 | -0 | 30 |
| EBIT | -588 | -258 | -442 | -986 | -96 | -78 | 34 | 15 | 8 | 14 | -21 | 56 | 18 |
| Net financials | -27 | -98 | -128 | -160 | -98 | -84 | -84 | -61 | -57 | -58 | -59 | -61 | 18 |
| Profit before tax | -614 | -356 | -570 | -1.145 | -195 | -162 | -49 | -46 | -49 | -44 | -80 | -5 | 37 |
| Tax | -0 | -0 | -0 | -0 | -240 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 1 |
| Net profit | -614 | -356 | -570 | -1.145 | 45 | -162 | -49 | -46 | -49 | -44 | -80 | -4 | 36 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 783 | 877 | 1.029 | 578 | 52 | 5 | 6 | 23 | 25 | 38 | 18 | 124 | 36 |
| Equity | -534 | -890 | -1.460 | -2.606 | -2.560 | -2.722 | -2.771 | -2.817 | -2.866 | -2.910 | -2.963 | -2.966 | -2.961 |
| Long-term debt | 86 | 100 | 368 | 615 | 2.534 | 2.625 | 2.759 | 2.834 | 2.890 | 2.948 | 2.979 | 3.090 | 2.974 |
| Short-term debt | 1.232 | 1.667 | 2.122 | 2.568 | 78 | 102 | 19 | 7 | 1 | 0 | 1 | 0 | 23 |
| Total debt | 1.317 | 1.767 | 2.489 | 3.183 | 2.612 | 2.727 | 2.778 | 2.840 | 2.892 | 2.948 | 2.980 | 3.090 | 2.997 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2012 | — | — |
WR Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DE SMEDT HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
W HOLDINGS ApS | Company | 50.0% | 50.0% | 2012 |
| Individual | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Julien De Smedt | Management | 0 companies |
| William Ravn Nielsen | Management | 0 companies |