| Revenue | DKK 6M | -2% |
| EBITDA | DKK 6,1M | +5% |
| Net profit | DKK 1,5M | -40% |
| Total assets | DKK 126,9M | +0% |
| Equity | DKK 25,4M | +6% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 643 | 451 | 2.886 | 4.281 | 2.105 | 3.352 | 5.807 | 5.584 | 4.319 | 4.967 | 6.097 | 5.998 |
| Staff expenses | -0 | -0 | -0 | -0 | -10 | -10 | -125 | -59 | -100 | -100 | -80 | -70 |
| EBITDA | 845 | 10.504 | 18.674 | 7.035 | 2.105 | 3.182 | 5.682 | 5.425 | 4.194 | 4.516 | 5.842 | 6.140 |
| Depreciation & amort. | -0 | -0 | -0 | -16 | -4 | -6 | -6 | -6 | -2 | -0 | -0 | -0 |
| EBIT | 845 | 10.504 | 18.674 | 7.019 | 2.101 | 3.176 | 5.676 | 5.419 | 4.192 | 4.516 | 5.842 | 6.140 |
| Net financials | -198 | -146 | -542 | -21 | -307 | -1.453 | -1.519 | -1.443 | -1.860 | -4.203 | -2.611 | -4.196 |
| Profit before tax | 647 | 10.358 | 18.132 | 6.998 | 1.794 | 1.723 | 4.157 | 3.976 | 2.332 | 313 | 3.231 | 1.944 |
| Tax | 149 | 2.239 | 4.036 | 1.542 | 395 | 379 | 915 | 875 | 513 | 69 | 711 | 428 |
| Net profit | 499 | 8.119 | 14.096 | 5.456 | 1.398 | 1.344 | 3.242 | 3.101 | 1.818 | 244 | 2.520 | 1.516 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.117 | 18.546 | 58.968 | 75.545 | 74.018 | 104.410 | 104.064 | 108.108 | 126.599 | 127.770 | 127.290 | 126.914 |
| Equity | 549 | 8.668 | 22.763 | 28.219 | 11.618 | 12.962 | 16.204 | 19.306 | 21.124 | 21.368 | 23.889 | 25.405 |
| Long-term debt | 4.522 | 5.982 | 28.016 | 35.610 | 51.024 | 76.172 | 74.637 | 73.078 | 71.686 | 98.498 | 94.966 | 93.303 |
| Short-term debt | 959 | 1.641 | 2.416 | 5.337 | 5.024 | 8.951 | 7.216 | 10.309 | 28.439 | 2.629 | 3.209 | 2.935 |
| Total debt | 5.481 | 7.623 | 30.432 | 40.946 | 56.048 | 85.123 | 81.853 | 83.388 | 100.125 | 101.127 | 98.175 | 96.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2018 | — | — |
BT Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VON WOWERN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
REAL THOR HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
INVEST 1. ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Von Wowern | Management | 0 companies |
| Bjarne Tovgaard Nielsen | Management | 0 companies |