| Revenue | DKK 1,9M | -10% |
| EBITDA | DKK 333K | -84% |
| Net profit | DKK -601K | -244% |
| Total assets | DKK 59,9M | -2% |
| Equity | DKK 23,7M | -4% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.370 | 1.451 | 1.256 | 1.144 | 1.030 | 1.232 | 1.116 | 902 | 4.562 | 2.039 | 2.122 | 1.900 |
| Staff expenses | -43 | -61 | -61 | -66 | -61 | -66 | -70 | -65 | -71 | -79 | -88 | -103 |
| EBITDA | 1.327 | 1.239 | 1.061 | 953 | 969 | 1.166 | 1.047 | 837 | 4.260 | 1.960 | 2.034 | 333 |
| Depreciation & amort. | -266 | -764 | -436 | -289 | -289 | -301 | -305 | -305 | -334 | -344 | -184 | -164 |
| EBIT | 1.061 | 476 | 625 | 664 | 680 | 865 | 742 | 532 | 3.926 | 1.616 | 1.850 | 170 |
| Net financials | -774 | -667 | -583 | -565 | -561 | -1.200 | -253 | -181 | -253 | -842 | -1.314 | -942 |
| Profit before tax | -28 | -191 | 42 | 99 | 118 | -335 | 489 | 350 | 3.673 | 774 | 535 | -773 |
| Tax | 15 | -37 | 6 | 23 | 43 | -73 | 109 | 60 | 870 | 204 | 118 | -172 |
| Net profit | -43 | -155 | 36 | 76 | 76 | -262 | 380 | 290 | 2.803 | 570 | 417 | -601 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.397 | 46.324 | 46.292 | 45.543 | 45.466 | 45.590 | 45.726 | 45.474 | 45.540 | 45.341 | 61.201 | 59.905 |
| Equity | 20.706 | 20.551 | 20.587 | 20.663 | 20.739 | 20.477 | 20.856 | 21.147 | 23.950 | 24.220 | 24.637 | 23.699 |
| Long-term debt | 17.324 | 18.296 | 18.184 | 18.082 | 17.978 | 18.866 | 18.925 | 18.802 | 15.388 | 15.761 | 31.744 | 31.744 |
| Short-term debt | 4.602 | 2.835 | 2.933 | 2.240 | 2.226 | 1.799 | 1.504 | 1.129 | 1.717 | 936 | 419 | 354 |
| Total debt | 21.926 | 21.130 | 21.117 | 20.322 | 20.204 | 20.664 | 20.429 | 19.932 | 17.105 | 16.697 | 32.163 | 32.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EW Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Worm Begtrup | Management | 0 companies |
| Helga Michael Begtrup | Chairman | 0 companies |
| Sten Gustav Bang | Chairman | 0 companies |