| Revenue | DKK 110K | -109% |
| EBITDA | DKK -2,4M | +2% |
| Net profit | DKK 808K | -75% |
| Total assets | DKK 57,6M | +0% |
| Equity | DKK 52,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | 178 | 602 | 266 | -40 | 426 | -812 | -295 | -113 | 939 | -43 | -1.220 | 110 |
| Staff expenses | -726 | -934 | -901 | -901 | -960 | -1.082 | -1.083 | -1.130 | -1.030 | -1.131 | -971 | -905 | -1.542 |
| EBITDA | -738 | -756 | -298 | -635 | -1.000 | 4.069 | -1.509 | 2.239 | 997 | 18 | 214 | -2.479 | -2.425 |
| Depreciation & amort. | 96 | 47 | 46 | 45 | -48 | -41 | -64 | -64 | -63 | -61 | -60 | -0 | -25 |
| EBIT | -834 | -803 | -345 | -680 | -1.048 | 4.028 | -1.572 | 2.175 | 934 | -43 | 153 | -2.479 | -2.450 |
| Net financials | 3.311 | 2.459 | 3.841 | 3.139 | -1.360 | 2.272 | -1.074 | 6.024 | 7.262 | 4.559 | -3.520 | 6.677 | 3.477 |
| Profit before tax | 2.477 | 1.656 | 3.497 | 2.459 | -2.408 | 6.300 | -2.647 | 8.199 | 8.196 | 4.516 | -3.366 | 4.198 | 1.027 |
| Tax | -63 | 267 | 860 | 611 | -479 | 880 | -550 | 1.808 | 1.807 | 957 | -715 | 924 | 219 |
| Net profit | 2.539 | 1.389 | 2.636 | 1.848 | -1.929 | 5.421 | -2.097 | 6.391 | 6.389 | 3.559 | -2.651 | 3.274 | 808 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.391 | 38.031 | 40.875 | 40.069 | 36.783 | 43.163 | 39.735 | 47.548 | 55.780 | 58.731 | 53.019 | 57.311 | 57.596 |
| Equity | 31.820 | 33.210 | 35.846 | 36.494 | 34.565 | 39.986 | 37.289 | 43.080 | 49.469 | 52.578 | 49.326 | 52.001 | 52.809 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 447 | 3.555 | 3.756 | 2.297 | 1.466 | 1.590 | 1.441 | 1.736 | 3.107 | 2.890 | 1.167 | 1.881 | 1.566 |
| Total debt | 447 | 3.555 | 3.756 | 2.297 | 1.466 | 1.590 | 1.441 | 1.736 | 3.107 | 2.890 | 1.167 | 1.881 | 1.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Audit | Audit | 1981 | — | — |
GR Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WRP-HOLDING A/S | Company | 90.0% | 33.3% | 2002 |
| Individual | 10.0% | 50.0% | 2015 | |
| Individual | 0.0% | 0.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Povl Gabe | Audit | 0 companies |
| Gerda Rolfmark | Management | 0 companies |
| Svend Rolf Pedersen | Board of Directors | 0 companies |
| Nikolaj Kjær | Board of Directors | 0 companies |
| Josephine Rolf Pedersen | Board of Directors | 0 companies |
| Svend Aage Gjerum | Board of Directors | 0 companies |
| Lilian Sjørup | Board of Directors | 0 companies |