| Revenue | DKK 10,5M | -2% |
| EBITDA | DKK 1,1M | +1554% |
| Net profit | DKK 892K | +1916% |
| Total assets | DKK 4M | -33% |
| Equity | DKK 1,7M | +104% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | 104 | 449 | 2.533 | 6.496 | 8.318 | 7.861 | 7.451 | 10.708 | 10.513 |
| Staff expenses | -0 | -50 | -355 | -2.333 | -5.291 | -7.695 | -7.891 | -8.739 | -10.786 | -9.387 |
| EBITDA | 7 | 46 | 94 | 200 | 1.205 | 624 | -30 | -1.289 | -77 | 1.126 |
| Depreciation & amort. | -8 | -32 | -0 | -13 | -27 | -27 | -27 | -48 | -47 | -49 |
| EBIT | -2 | 14 | 94 | 188 | 1.179 | 597 | -57 | -1.337 | -124 | 1.078 |
| Net financials | -1 | -2 | -13 | 140 | -321 | -326 | 30 | 9 | 39 | 38 |
| Profit before tax | -2 | 12 | 81 | 328 | 858 | 272 | -27 | -1.328 | -85 | 1.116 |
| Tax | -0 | -0 | 22 | 43 | 264 | 130 | -1 | -285 | -36 | 224 |
| Net profit | -2 | 12 | 59 | 286 | 594 | 142 | -26 | -1.042 | -49 | 892 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 | 43 | 337 | 1.796 | 4.279 | 4.054 | 3.649 | 3.582 | 5.966 | 3.996 |
| Equity | -2 | 9 | 68 | 1.314 | 1.958 | 2.112 | 1.946 | 904 | 855 | 1.747 |
| Long-term debt | 0 | 8 | 0 | 0 | 0 | 0 | 0 | 852 | 1.266 | 202 |
| Short-term debt | 11 | 26 | 256 | 478 | 2.317 | 1.940 | 1.703 | 1.827 | 3.845 | 2.048 |
| Total debt | 11 | 34 | 256 | 478 | 2.317 | 1.940 | 1.703 | 2.678 | 5.111 | 2.250 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HydraSpecma A/S | Company | 33.3% | 33.3% | 2019 |
Bjørnsbæk Holding ApS | Company | 25.0% | 25.0% | 2019 |
L.W.K. Holding ApS | Company | 25.0% | 25.0% | 2019 |
K.H. Sørensen Holding IVS | Company | 5.0% | 5.0% | 2018 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Wiuff Korsholm | Management | 0 companies |
| Morten Kjær Graakjær | Chairman | 0 companies |
| Mads Bjørnsbæk Larsen | Board of Directors | 0 companies |