| Revenue | DKK 255K | +4% |
| EBITDA | DKK 255K | +4% |
| Net profit | DKK 136K | +3% |
| Total assets | DKK 2,1M | +2% |
| Equity | DKK 444K | +44% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 118 | 4 | -311 | 297 | 263 | 276 | 246 | 255 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 76 | 118 | 4 | -311 | 297 | 263 | 276 | 246 | 255 |
| Depreciation & amort. | -35 | -35 | -48 | -64 | -81 | -77 | -79 | -61 | -55 |
| EBIT | 41 | 83 | -45 | -375 | 217 | 186 | 198 | 184 | 200 |
| Net financials | -60 | -29 | -27 | -72 | -29 | -27 | -26 | -14 | -25 |
| Profit before tax | -19 | 54 | -71 | -447 | 188 | 159 | 172 | 170 | 175 |
| Tax | -0 | 10 | -16 | -98 | 41 | 35 | 38 | 38 | 39 |
| Net profit | -19 | 44 | -56 | -349 | 146 | 124 | 134 | 133 | 136 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.348 | 1.459 | 1.487 | 2.171 | 2.058 | 2.009 | 2.068 | 2.050 | 2.099 |
| Equity | 131 | 175 | 120 | -229 | -83 | 41 | 175 | 308 | 444 |
| Long-term debt | 1.027 | 971 | 912 | 1.935 | 1.813 | 1.707 | 1.603 | 1.492 | 1.411 |
| Short-term debt | 190 | 310 | 456 | 464 | 328 | 261 | 289 | 250 | 244 |
| Total debt | 1.216 | 1.281 | 1.368 | 2.400 | 2.141 | 1.967 | 1.892 | 1.742 | 1.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2013 | — | — |
JM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JESPER MØLLER JENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
CARSTEN GRØNNING HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Wiwe Grønning | Management | 0 companies |
| Jesper Møller Jensen | Management | 0 companies |