| Revenue | DKK -141K | -26% |
| EBITDA | DKK -616K | +13% |
| Net profit | DKK -478K | +21% |
| Total assets | DKK 8,5M | -5% |
| Equity | DKK 8M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.653 | 3.514 | 3.181 | 3.365 | 3.313 | 2.699 | 2.893 | 2.790 | 2.512 | 3.151 | 3.040 | 4.303 | -190 | -141 |
| Staff expenses | -2.734 | -2.881 | -2.962 | -2.948 | -2.823 | -2.847 | -2.726 | -2.719 | -2.757 | -2.603 | -2.702 | -2.063 | -519 | -475 |
| EBITDA | 919 | 633 | 219 | 417 | 490 | -148 | 167 | 71 | -245 | 548 | 338 | 2.241 | -709 | -616 |
| Depreciation & amort. | -114 | -115 | -127 | -80 | -80 | -106 | -121 | -76 | -130 | -161 | -216 | -145 | -142 | -142 |
| EBIT | 805 | 518 | 92 | 337 | 410 | -253 | 45 | -5 | -375 | 387 | 122 | 2.096 | -851 | -758 |
| Net financials | 945 | 1.176 | 913 | 692 | 384 | 1.077 | -504 | 2.525 | 1.957 | 1.383 | -1.263 | 1.463 | 118 | 146 |
| Profit before tax | 1.750 | 1.694 | 1.005 | 1.029 | 794 | 824 | -458 | 2.520 | 1.582 | 1.770 | -1.142 | 3.559 | -733 | -612 |
| Tax | 443 | 425 | 248 | 242 | 180 | 179 | -101 | 557 | 348 | 392 | 10 | 523 | -125 | -133 |
| Net profit | 1.307 | 1.269 | 757 | 787 | 614 | 644 | -358 | 1.963 | 1.234 | 1.379 | -1.151 | 3.036 | -609 | -478 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.047 | 17.271 | 16.921 | 14.091 | 15.040 | 15.475 | 15.181 | 16.360 | 17.947 | 13.885 | 12.382 | 14.958 | 8.941 | 8.521 |
| Equity | 14.424 | 15.692 | 11.449 | 12.236 | 12.850 | 13.495 | 12.637 | 14.600 | 15.834 | 12.213 | 11.061 | 14.097 | 8.488 | 8.010 |
| Long-term debt | 28 | 174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.622 | 1.405 | 5.468 | 1.852 | 2.188 | 1.980 | 2.543 | 1.759 | 2.087 | 1.672 | 1.321 | 861 | 451 | 511 |
| Total debt | 1.622 | 1.579 | 5.468 | 1.852 | 2.188 | 1.980 | 2.543 | 1.759 | 2.087 | 1.672 | 1.321 | 861 | 451 | 511 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Audit | Audit | 1984 | — | — |
JW Management | Management | 1984 | — | — |
VW Management | Management | 1984 | — | — |
MW Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
V.W.HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Norup | Audit | 0 companies |
| Jesper Waldejer | Management | 0 companies |
| Vagn Waldejer | Management | 0 companies |
| Mette Waldejer | Management | 0 companies |
| Vinna Waldejer | Board of Directors | 0 companies |