| Revenue | DKK 32,8M | +2% |
| EBITDA | DKK 16,2M | -21% |
| Net profit | DKK -9,6M | -90% |
| Total assets | DKK 145,7M | +6% |
| Equity | DKK -32,2M | -42% |
| Employees | 67 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 22.917 | 23.787 | 29.976 | 32.185 | 32.809 |
| Staff expenses | -5.525 | -7.648 | -9.371 | -11.153 | -16.243 |
| EBITDA | 15.641 | 15.859 | 20.341 | 20.680 | 16.244 |
| Depreciation & amort. | -17.478 | -19.533 | -19.365 | -19.482 | -19.826 |
| EBIT | -1.837 | -3.674 | 977 | 1.198 | -3.582 |
| Net financials | -5.627 | -6.188 | -5.918 | -7.655 | -8.788 |
| Profit before tax | -7.464 | -9.862 | -4.941 | -6.456 | -12.370 |
| Tax | -1.419 | -2.185 | -1.089 | -1.422 | -2.780 |
| Net profit | -6.045 | -7.677 | -3.853 | -5.035 | -9.591 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 172.287 | 155.029 | 141.409 | 137.751 | 145.737 |
| Equity | -6.005 | -13.681 | -17.534 | -22.569 | -32.159 |
| Long-term debt | 162.695 | 161.692 | 149.188 | 148.375 | 147.563 |
| Short-term debt | 15.117 | 6.740 | 9.756 | 11.784 | 29.035 |
| Total debt | 177.812 | 168.431 | 158.943 | 160.159 | 176.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2020 | — | — |
BK Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Winther Barkholt | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Maria Ulrika Hallén Tabrizi | Board of Directors | 0 companies |
| Henric Carl Evert Karsk | Chairman | 0 companies |