| Revenue | DKK 579K | +23% |
| EBITDA | DKK 579K | +23% |
| Net profit | DKK -278K | +93% |
| Total assets | DKK 25,5M | -1% |
| Equity | DKK 10,1M | -3% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 304 | 32 | 400 | 404 | 718 | 1.106 | 1.337 | 1.139 | 1.019 | 612 | 472 | 579 |
| Staff expenses | -0 | -24 | -10 | -39 | -32 | -191 | -325 | -301 | -47 | -0 | -0 | -0 |
| EBITDA | 304 | 8 | 410 | 365 | 686 | 915 | 1.012 | 838 | 972 | 612 | 472 | 579 |
| Depreciation & amort. | -13 | -193 | -260 | -337 | -273 | -297 | -352 | -192 | -375 | -375 | -3.891 | -298 |
| EBIT | 290 | -185 | 150 | 28 | 413 | 618 | 660 | 646 | 597 | 237 | -3.419 | 281 |
| Net financials | -145 | -543 | -599 | -501 | -408 | -418 | -298 | -137 | -154 | -186 | -356 | -559 |
| Profit before tax | 146 | -728 | -450 | -473 | 5 | 201 | 362 | 509 | 444 | 50 | -3.774 | -278 |
| Tax | 27 | -149 | -109 | -104 | 2 | 45 | 44 | 113 | 111 | 20 | -8 | -0 |
| Net profit | 119 | -579 | -341 | -369 | 3 | 156 | 318 | 396 | 333 | 30 | -3.766 | -278 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.550 | 18.630 | 21.825 | 23.307 | 31.256 | 33.980 | 34.734 | 35.837 | 35.523 | 34.992 | 25.721 | 25.532 |
| Equity | 624 | 45 | 4.204 | 3.835 | 10.965 | 16.972 | 17.309 | 18.232 | 18.421 | 18.439 | 10.336 | 10.058 |
| Long-term debt | 13.844 | 16.252 | 16.745 | 18.381 | 17.899 | 15.096 | 15.938 | 15.212 | 14.782 | 14.555 | 14.626 | 14.635 |
| Short-term debt | 1.056 | 2.334 | 876 | 1.090 | 1.843 | 1.078 | 604 | 1.248 | 1.122 | 766 | 760 | 839 |
| Total debt | 14.899 | 18.585 | 17.621 | 19.471 | 19.742 | 16.174 | 16.543 | 16.460 | 15.904 | 15.322 | 15.386 | 15.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 2012 | — | — |
SW Management | Management | 2022 | — | — |
JW Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FWN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Winther Nielsen | Management | 0 companies |
| Stig Winther Nielsen | Management | 0 companies |
| Jørgen Winther Nielsen | Management | 0 companies |