| Revenue | DKK 4,8M | +99% |
| EBITDA | DKK 4,3M | +127% |
| Net profit | DKK 4,2M | +12% |
| Total assets | DKK 55,4M | +7% |
| Equity | DKK 52,9M | +6% |
| Employees | 1 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 676 | 709 | 709 | 644 | — | — | 1.337 | 1.251 | 1.282 | 1.888 | 2.522 | 2.646 | 2.418 | 4.819 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -710 | -504 | -517 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 676 | 709 | 709 | 644 | -103 | -106 | 1.337 | 1.251 | 1.282 | 1.888 | 2.433 | 1.935 | 1.897 | 4.301 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -272 | -272 | -288 | -300 | -0 | -0 | -345 | -335 | -434 | -533 | -533 | -533 | -533 | -491 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 404 | 437 | 422 | 344 | -103 | -106 | 992 | 915 | 848 | 1.356 | 1.900 | 1.402 | 1.364 | 3.810 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -146 | 675 | 922 | 1.416 | 0 | 0 | 1.202 | 2.320 | 4.576 | 12.419 | -3.117 | 2.425 | 3.488 | 1.378 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 258 | 2.249 | 1.401 | 1.776 | -103 | -106 | 2.194 | 3.235 | 5.424 | 13.775 | -1.217 | 3.828 | 4.852 | 5.188 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 28 | 568 | 28 | 8 | -0 | -0 | 165 | 161 | 104 | 478 | -456 | 678 | 1.125 | 1.004 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 229 | 1.681 | 1.373 | 1.768 | -103 | -106 | 2.029 | 3.074 | 5.320 | 13.297 | -761 | 3.150 | 3.727 | 4.184 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.032 | 38.991 | 41.280 | 41.510 | 42.380 | 42.780 | 44.278 | 49.338 | 52.658 | 59.051 | 52.568 | 54.627 | 51.705 | 55.429 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 24.966 | 26.548 | 27.821 | 29.487 | 31.133 | 33.405 | 34.917 | 37.882 | 43.092 | 56.275 | 50.014 | 53.046 | 49.773 | 52.925 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.424 | 3.112 | 2.777 | 0 | 0 | 0 | 512 | 524 | 988 | 955 | 31 | 358 | 677 | 661 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.773 | 8.951 | 10.271 | 11.549 | 10.765 | 8.766 | 8.309 | 10.342 | 7.894 | 1.086 | 2.243 | 393 | 381 | 982 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.197 | 12.063 | 13.048 | 11.549 | 10.765 | 8.766 | 8.821 | 10.866 | 8.882 | 2.041 | 2.274 | 751 | 1.058 | 1.643 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Management | Management | 1976 | — | — |
RH | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Werner Jensen | Management | 0 companies |
| Revisor Hans Jesper Løje | Audit | 0 companies |