| Revenue | DKK 72K | -296% |
| EBITDA | DKK -398K | +59% |
| Net profit | DKK -769K | +42% |
| Total assets | DKK 18,4M | -4% |
| Equity | DKK 5M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 936 | 253 | 70 | -216 | 115 | 162 | 634 | 20 | 81 | 4.265 | 52 | 38 | -37 | 72 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 846 | 235 | 52 | -234 | 115 | 162 | 634 | 20 | 81 | 4.265 | -2.066 | -226 | -963 | -398 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -19 | -19 | -19 | -19 | -19 | -0 | -20 | -50 | -50 | -50 |
| EBIT | 846 | 235 | 52 | -234 | 96 | 143 | 615 | 1 | 63 | 4.265 | -2.087 | -276 | -1.012 | -448 |
| Net financials | 233 | -398 | -21 | -11 | -10 | -6 | -19 | -41 | -31 | 1.430 | -536 | 2.995 | -591 | -315 |
| Profit before tax | 1.079 | -163 | 30 | -246 | 86 | 137 | 596 | -39 | 32 | 5.695 | -2.623 | 2.719 | -1.603 | -763 |
| Tax | 226 | 59 | 13 | 22 | 27 | 34 | 138 | 4 | 11 | 824 | -5 | 8 | -281 | 6 |
| Net profit | 853 | -222 | 18 | -268 | 59 | 103 | 458 | -43 | 21 | 4.870 | -2.618 | 2.711 | -1.322 | -769 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.522 | 2.848 | 3.432 | 2.986 | 3.145 | 3.154 | 3.142 | 2.721 | 3.246 | 8.503 | 8.312 | 12.604 | 19.191 | 18.415 |
| Equity | — | 1.760 | 1.778 | 1.510 | 1.569 | 1.672 | 2.130 | 2.087 | 2.108 | 6.978 | 4.360 | 7.071 | 5.749 | 4.980 |
| Long-term debt | 1.991 | 1.874 | 1.754 | 1.531 | 652 | 577 | 502 | 581 | 615 | 824 | 0 | 5.508 | 13.400 | 5.900 |
| Short-term debt | 545 | 151 | 778 | 711 | 925 | 905 | 509 | 52 | 523 | 700 | 3.952 | 25 | 41 | 7.534 |
| Total debt | 2.536 | 2.026 | 2.532 | 1.476 | 1.576 | 1.482 | 1.011 | 633 | 1.139 | 1.525 | 3.952 | 5.533 | 13.441 | 13.434 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT | Audit | 1984 | — | — |
SB | Audit | 1984 | — | — |
FT Management | Management | 1984 | — | — |
BB Management | Management | 1984 | — | — |
MW Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLAUME ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Trebbien Rohrberg | Audit | 0 companies |
| Statsaut.revisor Bo Madsen | Audit | 0 companies |
| Frank Tarp Hansen | Management | 0 companies |
| Berit Bartels Friis | Management | 0 companies |
| Michael Willaume Andersen | Management | 0 companies |