| Revenue | DKK -176K | -18% |
| EBITDA | DKK -259K | +13% |
| Net profit | DKK -462K | +9% |
| Total assets | DKK 5,8M | -9% |
| Equity | DKK 5,6M | -9% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 157 | 1.334 | -398 | -39 | -87 | -65 | -14 | -476 | -352 | -280 | -176 | -215 | -176 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -371 | -372 | -169 | -81 | -81 | -82 | -84 | -84 |
| EBITDA | 157 | 1.470 | -623 | -39 | -168 | -436 | -723 | -645 | -642 | -407 | -346 | -300 | -259 |
| Depreciation & amort. | -70 | 68 | -0 | -186 | -219 | -214 | -182 | -191 | -192 | -207 | -236 | -228 | -223 |
| EBIT | 87 | 1.402 | -623 | -225 | -387 | -650 | -905 | -836 | -834 | -614 | -582 | -527 | -482 |
| Net financials | 129 | 259 | 228 | 343 | 175 | 170 | 62 | 14 | 29 | 14 | 13 | 23 | 20 |
| Profit before tax | 216 | 1.661 | -395 | 118 | -211 | -480 | -843 | -822 | -805 | -600 | -569 | -504 | -462 |
| Tax | -54 | 362 | -28 | 57 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.127 | 1.299 | -367 | 62 | -164 | -480 | -843 | -822 | -805 | -600 | -569 | -504 | -462 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.224 | 16.523 | 13.407 | 13.304 | 12.153 | 11.553 | 10.577 | 9.235 | 8.335 | 7.608 | 6.938 | 6.359 | 5.777 |
| Equity | 15.688 | 15.987 | 13.235 | 13.183 | 12.019 | 11.436 | 10.481 | 9.159 | 8.243 | 7.530 | 6.847 | 6.225 | 5.641 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 144 | 121 | 48 | 83 | 66 | 46 | 76 | 91 | 78 | 91 | 135 | 136 |
| Total debt | 206 | 144 | 172 | 121 | 83 | 66 | 46 | 76 | 91 | 78 | 91 | 135 | 136 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2002 | — | — |
PO Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Liselotte Walies Hansen | Management | 0 companies |
| Peter Oldvig | Audit | 0 companies |