| Revenue | DKK 1,7M | -42% |
| EBITDA | DKK 130K | -14% |
| Net profit | DKK -88K | -1569% |
| Total assets | DKK 1,5M | -15% |
| Equity | DKK -270K | -49% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.107 | 7.413 | 7.610 | 7.742 | 6.858 | 5.543 | 3.497 | 2.923 | 1.685 |
| Staff expenses | -4.702 | -7.111 | -6.823 | -7.281 | -6.716 | -5.627 | -3.392 | -2.772 | -1.532 |
| EBITDA | 405 | 302 | 787 | 460 | 7 | -84 | 105 | 152 | 130 |
| Depreciation & amort. | -96 | -217 | -355 | -343 | -355 | -179 | -99 | -89 | -97 |
| EBIT | 309 | 85 | 432 | 117 | -348 | -263 | 6 | 63 | 34 |
| Net financials | -47 | -59 | -59 | -46 | -46 | -57 | -55 | -53 | -31 |
| Profit before tax | 262 | 26 | 373 | 70 | -394 | -320 | -49 | 10 | 3 |
| Tax | 69 | 66 | 35 | 27 | -81 | -68 | -6 | 4 | 91 |
| Net profit | 193 | -39 | 338 | 44 | -313 | -252 | -43 | 6 | -88 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.255 | 3.193 | 3.125 | 2.961 | 2.391 | 1.762 | 1.606 | 1.713 | 1.452 |
| Equity | 273 | 234 | 571 | 615 | 107 | -145 | -187 | -181 | -270 |
| Long-term debt | 0 | 0 | 189 | 0 | 0 | 0 | 0 | -91 | 203 |
| Short-term debt | 1.942 | 2.853 | 2.311 | 2.285 | 2.283 | 1.906 | 1.794 | 1.895 | 1.519 |
| Total debt | 1.942 | 2.853 | 2.500 | 2.285 | 2.283 | 1.906 | 1.794 | 1.895 | 1.722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHN HOLST HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| John Warring Holst | Management | 0 companies |