| Revenue | DKK 6,9M | -24% |
| EBITDA | DKK 6,4M | -28% |
| Net profit | DKK 504K | -81% |
| Total assets | DKK 58,2M | -8% |
| Equity | DKK 8,6M | +0% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 734 | 3.055 | 5.415 | 3.858 | 4.913 | 9.053 | 6.924 |
| Staff expenses | -0 | -0 | -10 | -2 | -0 | -119 | -479 |
| EBITDA | 734 | 3.055 | 5.214 | 3.856 | 4.913 | 8.893 | 6.445 |
| Depreciation & amort. | -180 | -1.367 | -1.460 | -2.011 | -2.255 | -3.457 | -3.516 |
| EBIT | 554 | 1.688 | 3.754 | 1.844 | 2.658 | 5.435 | 2.929 |
| Net financials | -323 | -896 | -1.273 | -513 | 268 | -1.967 | -2.557 |
| Profit before tax | 231 | 792 | 2.481 | 1.332 | 2.927 | 3.468 | 371 |
| Tax | 51 | 183 | 545 | 235 | -11 | 749 | -132 |
| Net profit | 180 | 609 | 1.936 | 1.096 | 2.938 | 2.719 | 504 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 19.521 | 19.500 | 27.534 | 25.598 | 49.629 | 63.375 | 58.228 |
| Equity | 680 | 1.289 | 3.225 | 3.922 | 6.359 | 8.578 | 8.582 |
| Long-term debt | 2.966 | 2.653 | 12.591 | 11.652 | 26.741 | 30.324 | 26.783 |
| Short-term debt | 15.824 | 15.324 | 11.121 | 9.341 | 15.856 | 23.052 | 21.574 |
| Total debt | 18.790 | 17.978 | 23.713 | 20.993 | 42.597 | 53.375 | 48.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GW Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Birktoft ApS | Company | 50.0% | 50.0% | 2018 |
Borsbøl ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Gunnar Wildenschild | Management | 0 companies |
| Carl Johannes Krag | Chairman | 0 companies |
| Thomas Krag Burba | Board of Directors | 0 companies |
| Carsten Krag Hildebrandt | Board of Directors | 0 companies |