| Revenue | DKK 0 | — |
| EBITDA | DKK -106K | -10% |
| Net profit | DKK -763K | -150% |
| Total assets | DKK 9,1M | -10% |
| Equity | DKK 7,6M | -10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | -32 | 119 | 1.760 | 28 | -1.506 | 45 | -29 | -31 | -36 | -38 | -31 | -37 | 0 |
| Staff expenses | -44 | -44 | -44 | -43 | -44 | -44 | -44 | -44 | -44 | -44 | -67 | -60 | -60 | -60 |
| EBITDA | -10 | 12 | 75 | 151 | -16 | 15 | 1 | -73 | -75 | -80 | -105 | -91 | -97 | -106 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | 12 | 75 | 151 | -16 | 15 | 1 | -73 | -75 | -80 | -105 | -91 | -97 | -106 |
| Net financials | -4 | -225 | 536 | 1.314 | 78 | 498 | 308 | -343 | 372 | 3.131 | 465 | 1.080 | 2.002 | -874 |
| Profit before tax | -14 | -9 | 611 | 1.465 | 62 | 513 | 308 | -416 | 297 | 3.050 | 360 | 989 | 1.906 | -980 |
| Tax | -14 | 2 | 113 | 282 | 4 | 93 | 47 | -105 | 59 | 667 | -4 | 193 | 367 | -218 |
| Net profit | -0 | -11 | 498 | 1.183 | 58 | 421 | 262 | -311 | 238 | 2.383 | 364 | 796 | 1.538 | -763 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.628 | 3.592 | 4.079 | 6.992 | 6.620 | 5.372 | 5.547 | 4.972 | 5.123 | 7.364 | 7.523 | 8.078 | 10.112 | 9.052 |
| Equity | 1.845 | 1.767 | 2.265 | 3.448 | 3.417 | 3.777 | 3.949 | 3.548 | 3.695 | 5.989 | 6.263 | 6.969 | 8.417 | 7.565 |
| Long-term debt | 1.705 | -1.200 | 1.150 | 1.420 | 1.090 | 1.120 | 1.075 | 1.015 | 1.015 | 790 | 790 | 700 | 1.000 | 1.000 |
| Short-term debt | 78 | -626 | 664 | 558 | 548 | 475 | 523 | 410 | 413 | 585 | 470 | 409 | 695 | 487 |
| Total debt | 1.783 | -1.826 | 1.814 | 1.978 | 1.638 | 1.595 | 1.598 | 1.425 | 1.428 | 1.375 | 1.260 | 1.109 | 1.695 | 1.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 1973 | — | — |
RI | Audit | 1973 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 1973 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hugo Warrer | Management | 0 companies |
| Revisionskontoret I/S | Audit | 0 companies |
| Charlotte Warrer | Board of Directors | 0 companies |
| Annemarie Warrer | Board of Directors | 0 companies |
| Lene Kaufhold | Board of Directors | 0 companies |
| Annelise Warrer | Board of Directors | 0 companies |