| Revenue | DKK 275K | +70% |
| EBITDA | DKK 3,6M | -62% |
| Net profit | DKK 4,6M | -46% |
| Total assets | DKK 56,8M | +1% |
| Equity | DKK 46,3M | +11% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | -33 | -171 | -5 | -44 | 138 | 162 | 275 |
| Staff expenses | -0 | -0 | -0 | -0 | -301 | -361 | -361 | -361 |
| EBITDA | 5.035 | 8.367 | 6.830 | 2.245 | 2.852 | 11.262 | 9.530 | 3.649 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5.035 | 8.367 | 6.830 | 2.245 | 2.852 | 11.262 | 9.530 | 3.649 |
| Net financials | 0 | -5 | -6 | -39 | 1.045 | -1.103 | 1.275 | 2.258 |
| Profit before tax | 5.035 | 8.362 | 6.824 | 2.206 | 3.897 | 10.159 | 10.805 | 5.907 |
| Tax | 1.108 | 1.840 | 1.503 | 494 | 858 | 2.380 | 2.380 | 1.322 |
| Net profit | 3.927 | 6.522 | 5.321 | 1.712 | 3.039 | 7.779 | 8.425 | 4.585 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 20.986 | 33.213 | 40.505 | 41.547 | 48.428 | 57.642 | 56.361 | 56.811 |
| Equity | 10.927 | 17.449 | 22.770 | 24.482 | 27.521 | 35.301 | 41.726 | 46.310 |
| Long-term debt | 5.296 | 7.704 | 7.120 | 6.538 | 5.948 | 5.456 | 3.277 | 100 |
| Short-term debt | 3.655 | 5.112 | 2.951 | 1.489 | 6.138 | 8.370 | 3.945 | 2.191 |
| Total debt | 8.951 | 12.816 | 10.071 | 8.027 | 12.086 | 13.825 | 7.222 | 2.291 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2017 | — | — |
JV Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IBSEN HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
MIJO HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Wittendorff Ibsen | Management | 0 companies |
| John Vestergaard Hesselholt | Management | 0 companies |