| Revenue | DKK 6,3M | +56% |
| EBITDA | DKK 6,3M | +56% |
| Net profit | DKK 4,3M | -3% |
| Total assets | DKK 95,3M | -3% |
| Equity | DKK 20,2M | +27% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.268 | 2.539 | 3.024 | 3.037 | 2.316 | 4.952 | 4.038 | 6.282 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.268 | 2.539 | 3.024 | 3.037 | 2.316 | 4.952 | 4.038 | 6.282 |
| Depreciation & amort. | -743 | -1.062 | -1.074 | -1.078 | -1.475 | -1.101 | -1.104 | -1.095 |
| EBIT | 1.525 | 1.477 | 1.950 | 1.959 | 841 | 3.851 | 2.934 | 5.187 |
| Net financials | -770 | -883 | -882 | -1.930 | 2.298 | 1.591 | 1.602 | -777 |
| Profit before tax | 755 | 595 | 1.068 | 28 | 3.139 | 5.443 | 4.536 | 4.410 |
| Tax | 167 | 29 | 337 | 141 | -155 | 63 | 87 | 111 |
| Net profit | 589 | 566 | 730 | -113 | 3.294 | 5.379 | 4.449 | 4.299 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 107.357 | 76.102 | 75.194 | 83.912 | 89.238 | 91.894 | 98.341 | 95.267 |
| Equity | 1.589 | 2.154 | 2.885 | 2.772 | 6.066 | 11.445 | 15.894 | 20.192 |
| Long-term debt | 73.688 | 68.958 | 69.083 | 71.009 | 70.256 | 69.494 | 68.535 | 68.582 |
| Short-term debt | 31.914 | 4.891 | 2.875 | 9.638 | 12.849 | 10.674 | 13.045 | 5.338 |
| Total debt | 105.602 | 73.849 | 71.958 | 80.647 | 83.104 | 80.168 | 81.580 | 73.920 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WK Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KARTZ ApS | Company | 50.0% | 50.0% | 2018 |
WKJ Holding DK ApS | Company | 20.0% | 20.0% | 2025 |
PA Holding DK ApS | Company | 20.0% | 20.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| William Kartz Johansen | Management | 0 companies |
| Frank Kartz Johansen | Chairman | 0 companies |
| Henrik Alexandersen | Board of Directors | 0 companies |
| Peter Andersen | Board of Directors | 0 companies |