| Revenue | DKK 1,8M | +102% |
| EBITDA | DKK 3M | +247% |
| Net profit | DKK 1,3M | +899% |
| Total assets | DKK 16,6M | +8% |
| Equity | DKK 1,4M | +51% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -19 | 55 | 603 | 603 | 588 | 550 | 873 | 1.765 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -19 | 55 | 603 | 603 | 588 | 550 | 873 | 3.031 |
| Depreciation & amort. | -0 | -82 | -245 | -245 | -245 | -246 | -537 | -939 |
| EBIT | -19 | -26 | 358 | 358 | 343 | 304 | 336 | 2.092 |
| Net financials | -1 | -107 | -192 | -152 | -232 | -263 | -537 | -480 |
| Profit before tax | -19 | -133 | 166 | 206 | 111 | 41 | -202 | 1.613 |
| Tax | -4 | -23 | 30 | 46 | 25 | 9 | -44 | 355 |
| Net profit | -15 | -111 | 136 | 161 | 86 | 32 | -157 | 1.257 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3.738 | 11.443 | 10.166 | 9.913 | 9.672 | 9.912 | 15.340 | 16.624 |
| Equity | 35 | -76 | 61 | 222 | 308 | 339 | 953 | 1.440 |
| Long-term debt | 2.098 | 3.411 | 3.248 | 3.082 | 2.909 | 2.733 | 6.371 | 8.357 |
| Short-term debt | 1.581 | 8.031 | 6.750 | 6.479 | 6.302 | 6.661 | 7.535 | 6.227 |
| Total debt | 3.678 | 11.442 | 9.998 | 9.561 | 9.211 | 9.394 | 13.906 | 14.585 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
ML Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GULDBÆK HOLDING A/S | Company | 50.0% | 50.0% | 2024 |
LAMPE INVEST ApS | Company | 25.0% | 25.0% | 2024 |
WORUP HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
Færch & Co. Group A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Worup | Chief Executive Officer | 0 companies |
| Martin Lampe | Management | 0 companies |
| Lars Asger Enggaard | Chairman | 0 companies |
| Anders Mejlholm Larsen | Board of Directors | 0 companies |