| Revenue | DKK 4,5M | +75% |
| EBITDA | DKK 2,9M | +187% |
| Net profit | DKK 3,3M | +279% |
| Total assets | DKK 43,5M | +40% |
| Equity | DKK 28,2M | +10% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 840 | 2.693 | 3.383 | 1.925 | 6.158 | 2.836 | 2.128 | 1.832 | 4.640 | 3.665 | 2.554 | 4.462 |
| Staff expenses | -17 | -182 | -500 | -887 | -809 | -1.034 | -1.098 | -1.215 | -1.306 | -1.521 | -1.548 | -1.568 |
| EBITDA | 822 | 2.511 | 2.882 | 1.038 | 5.349 | 1.802 | 1.030 | 618 | 3.335 | 2.145 | 1.006 | 2.892 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 822 | 2.511 | 2.882 | 1.038 | 5.349 | 1.802 | 1.030 | 618 | 3.335 | 2.145 | 1.006 | 2.892 |
| Net financials | 32 | 68 | 269 | 2.204 | 4.495 | 750 | 541 | 484 | 3.203 | 2.656 | -14 | 1.157 |
| Profit before tax | 855 | 2.579 | 3.151 | 3.242 | 9.845 | 2.552 | 1.571 | 1.102 | 6.537 | 4.801 | 992 | 4.050 |
| Tax | 215 | 614 | 975 | 272 | 1.869 | 501 | 291 | 289 | 1.149 | 582 | 129 | 776 |
| Net profit | 639 | 1.965 | 2.176 | 2.970 | 7.975 | 2.051 | 1.280 | 813 | 5.388 | 4.219 | 863 | 3.274 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 976 | 818 | 5.741 | 8.424 | 17.003 | 19.485 | 21.603 | 25.292 | 29.596 | 29.739 | 31.073 | 43.463 |
| Equity | 719 | 4 | 2.180 | 5.150 | 13.125 | 15.176 | 16.456 | 17.268 | 22.657 | 24.875 | 25.738 | 28.212 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 115 | 0 | 0 | 0 | 3.503 |
| Short-term debt | 257 | 814 | 3.315 | 3.017 | 2.943 | 3.296 | 4.149 | 6.759 | 5.455 | 4.501 | 5.094 | 11.320 |
| Total debt | 257 | 814 | 3.315 | 3.017 | 2.943 | 3.296 | 4.184 | 6.874 | 5.455 | 4.501 | 5.094 | 14.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EW Management | Management | 2013 | — | — |
MB Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MORTEN BONDO HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
WIHLBORG HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Wihlborg | Management | 0 companies |
| Morten Bondo Christensen | Management | 0 companies |