| Revenue | DKK 5,8M | +7% |
| EBITDA | DKK 811K | -53% |
| Net profit | DKK 477K | -60% |
| Total assets | DKK 6,6M | +7% |
| Equity | DKK 2,3M | -1% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 711 | 344 | 399 | 356 | 1.085 | 3.163 | 3.892 | 3.834 | 5.441 | 5.796 |
| Staff expenses | -436 | -348 | -374 | -297 | -885 | -2.617 | -2.986 | -3.077 | -3.723 | -4.986 |
| EBITDA | 275 | -4 | 25 | 59 | 120 | 547 | 905 | 757 | 1.717 | 811 |
| Depreciation & amort. | -20 | -21 | -24 | -27 | -32 | -39 | -53 | -62 | -84 | -94 |
| EBIT | 254 | -25 | 1 | 32 | 88 | 507 | 852 | 694 | 1.633 | 717 |
| Net financials | -1 | 0 | 0 | -0 | -14 | -27 | -56 | -102 | -84 | -97 |
| Profit before tax | 253 | -25 | 2 | 32 | 74 | 480 | 796 | 592 | 1.549 | 619 |
| Tax | 28 | -2 | -2 | 6 | 16 | 79 | 199 | 150 | 346 | 143 |
| Net profit | 226 | -23 | 3 | 26 | 57 | 402 | 597 | 442 | 1.203 | 477 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 434 | 432 | 468 | 599 | 1.448 | 2.602 | 3.436 | 3.694 | 6.207 | 6.636 |
| Equity | 228 | 205 | 208 | 234 | 291 | 693 | 1.290 | 1.618 | 2.320 | 2.297 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 201 | 224 | 259 | 358 | 1.146 | 1.899 | 2.052 | 1.878 | 3.696 | 4.175 |
| Total debt | 201 | 224 | 259 | 358 | 1.146 | 1.899 | 2.052 | 1.878 | 3.696 | 4.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Kilsbo Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Winnie Jørgensen | Chief Executive Officer | 0 companies |