| Revenue | DKK -268K | -8% |
| EBITDA | DKK -659K | +6% |
| Net profit | DKK -2,9M | -36% |
| Total assets | DKK 2M | -50% |
| Equity | DKK -2M | -301% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 284 | 281 | 1.997 | -209 | -420 | -731 | -230 | -199 | -291 | -268 |
| Staff expenses | -0 | -51 | -53 | -0 | -391 | -869 | -0 | -25 | -361 | -391 |
| EBITDA | 284 | 230 | 1.904 | -209 | -811 | -1.600 | -230 | -233 | -703 | -659 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -58 | -68 | -67 | -103 | -103 |
| EBIT | 284 | 230 | 1.904 | -209 | -812 | -1.657 | -299 | -301 | -807 | -762 |
| Net financials | -0 | -1 | -51 | 3.749 | 7.269 | -14 | -437 | -867 | -1.354 | -2.177 |
| Profit before tax | 284 | 229 | 1.853 | 3.540 | 6.458 | -1.671 | -736 | -1.168 | -2.160 | -2.938 |
| Tax | 70 | 63 | 423 | 29 | 10 | -5 | -79 | -3 | -8 | -16 |
| Net profit | 214 | 166 | 1.430 | 3.511 | 6.448 | -1.666 | -657 | -1.164 | -2.152 | -2.922 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.164 | 1.996 | 6.043 | 9.995 | 12.357 | 11.674 | 10.850 | 5.306 | 3.918 | 1.967 |
| Equity | 264 | 430 | 1.860 | 5.370 | 11.818 | 10.152 | 9.495 | 3.124 | 971 | -1.951 |
| Long-term debt | 0 | 0 | 2.860 | 3.719 | 11 | 768 | 980 | 1.831 | 2.618 | 426 |
| Short-term debt | 901 | 1.567 | 1.324 | 905 | 527 | 754 | 375 | 351 | 329 | 3.492 |
| Total debt | 901 | 1.567 | 4.184 | 4.624 | 538 | 1.522 | 1.355 | 2.182 | 2.947 | 3.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2018 | — | — |
WH Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WHSV ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Rose Johansen | Management | 0 companies |
| Werner Helmuth Storm Valeur | Management | 0 companies |