| Revenue | DKK 0 | — |
| EBITDA | DKK -38,1M | -15438% |
| Net profit | DKK 841,4M | +1936% |
| Total assets | DKK 1,1B | +414% |
| Equity | DKK 1,1B | +412% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 129.965 | 129.486 | 132.090 | 168.900 | 396.322 | 501.097 | 0 | 0 |
| Staff expenses | -69.597 | -75.226 | -75.888 | -84.513 | -96.607 | -142.374 | -75 | -75 |
| EBITDA | 59.914 | 53.969 | 55.091 | 78.934 | 87.346 | 100.598 | -245 | -38.068 |
| Depreciation & amort. | -9.205 | -12.288 | -14.452 | -15.689 | -13.799 | -21.195 | -0 | -0 |
| EBIT | 50.709 | 41.681 | 40.639 | 63.245 | 73.547 | 79.403 | -245 | -38.068 |
| Net financials | -7.677 | -5.897 | -1.523 | -6.299 | -2.766 | -2.169 | 41.500 | 879.393 |
| Profit before tax | 43.032 | 35.784 | 39.116 | 56.946 | 70.781 | 77.234 | 41.255 | 841.325 |
| Tax | 12.160 | 9.483 | 9.715 | 14.642 | 18.034 | 24.212 | -63 | -88 |
| Net profit | 30.872 | 26.301 | 29.401 | 42.304 | 52.747 | 53.022 | 41.318 | 841.413 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 255.086 | 245.151 | 274.235 | 304.187 | 347.004 | 555.558 | 205.780 | 1.057.119 |
| Equity | 78.330 | 85.449 | 152.827 | 177.056 | 209.275 | 221.262 | 205.659 | 1.052.777 |
| Long-term debt | 96.795 | 35.297 | 36.899 | 16.120 | 32.979 | 126.726 | 0 | 0 |
| Short-term debt | 36.345 | 76.252 | 81.906 | 108.750 | 102.025 | 203.043 | 121 | 4.342 |
| Total debt | 133.140 | 111.549 | 118.805 | 124.870 | 135.004 | 329.769 | 121 | 4.342 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Management | Management | 2015 | — | — |
SH Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Williams | Management | 0 companies |
| Sven Hendrik Leissler | Management | 0 companies |
| John Korsø Jensen | Chairman | 0 companies |
| Vivi Annette Andersen | Board of Directors | 0 companies |