| Revenue | DKK 325K | +15% |
| EBITDA | DKK 285K | +18% |
| Net profit | DKK 243K | +17% |
| Total assets | DKK 329K | -28% |
| Equity | DKK -146K | +62% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 586 | -136 | -17 | -689 | -225 | 88 | 144 | 342 | 327 | 205 | 282 | 325 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -148 | -181 | -116 | -786 | -297 | 49 | 101 | 287 | 274 | 164 | 242 | 285 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -148 | -181 | -116 | -786 | -297 | 49 | 101 | 287 | 274 | 164 | 242 | 285 |
| Net financials | -158 | -183 | -171 | -184 | -40 | -31 | -28 | -15 | -20 | -29 | -34 | -41 |
| Profit before tax | -306 | -363 | -287 | -970 | -337 | 18 | 73 | 272 | 255 | 135 | 208 | 243 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -306 | -363 | -287 | -970 | -337 | 18 | 73 | 272 | 255 | 135 | 208 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.538 | 3.474 | 3.410 | 2.490 | 1.830 | 1.772 | 443 | 398 | 440 | 353 | 458 | 329 |
| Equity | 510 | 171 | -92 | -1.037 | -1.350 | -1.332 | -1.259 | -987 | -732 | -597 | -390 | -146 |
| Long-term debt | 2.541 | 2.367 | 2.271 | 2.181 | 3.037 | 2.957 | 1.509 | 1.314 | 1.084 | 730 | 726 | 371 |
| Short-term debt | 488 | 937 | 1.230 | 1.347 | 143 | 147 | 192 | 70 | 88 | 220 | 121 | 104 |
| Total debt | 3.029 | 3.303 | 3.502 | 3.527 | 3.180 | 3.104 | 1.702 | 1.385 | 1.172 | 950 | 848 | 475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 1976 | — | — |
PB Audit | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1996 | |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Hans William Larsen | Management | 0 companies |
| Preben Billeschou | Audit | 0 companies |