| Revenue | DKK 8M | +29% |
| EBITDA | DKK 895K | +561% |
| Net profit | DKK 16,6M | +86% |
| Total assets | DKK 130,3M | -5% |
| Equity | DKK 74,2M | +4% |
| Employees | 7 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.009 | 3.890 | 3.320 | 3.699 | 3.959 | 3.964 | 6.887 | 5.571 | 6.385 | 6.164 | 6.065 | 6.202 | 7.988 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -642 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 45 | 79 | -846 | -190 | -11.651 | -1.590 | 1.310 | 641 | -426 | -952 | -570 | -194 | 895 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -487 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 45 | 79 | -846 | -190 | -11.651 | -2.077 | 1.310 | 641 | -426 | -952 | -570 | -194 | 895 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165 | 141 | -14.598 | -3.536 | 7.250 | 6.418 | 9.009 | 15.920 | 19.035 | 2.441 | -3.575 | 8.875 | 15.927 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 209 | 220 | -15.444 | -3.726 | -4.401 | 4.341 | 10.319 | 16.561 | 18.609 | 1.489 | -4.145 | 8.681 | 16.822 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 312 | 136 | 44 | 414 | -2.694 | -1.531 | -168 | 99 | -115 | -236 | -400 | -273 | 174 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -102 | 84 | -15.488 | -4.140 | -1.707 | 5.872 | 10.486 | 16.462 | 18.724 | 1.725 | -3.745 | 8.954 | 16.648 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.292 | 117.126 | 102.984 | 107.169 | 103.309 | 107.063 | 115.912 | 124.439 | 159.679 | 151.590 | 131.887 | 136.550 | 130.271 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 77.693 | 77.236 | 61.362 | 56.444 | 53.126 | 60.573 | 70.473 | 83.594 | 100.208 | 81.255 | 64.309 | 71.479 | 74.161 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.112 | 26.057 | 25.290 | 27.464 | 26.584 | 29.852 | 27.810 | 25.817 | 38.752 | 36.087 | 40.514 | 37.580 | 34.515 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.953 | 11.247 | 13.862 | 19.592 | 20.411 | 13.531 | 14.500 | 12.127 | 18.285 | 34.194 | 26.826 | 27.491 | 21.595 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.065 | 37.304 | 39.152 | 47.056 | 46.995 | 43.383 | 42.309 | 37.944 | 57.037 | 70.281 | 67.340 | 65.071 | 56.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Management | Management | 1978 | — | — |
FW Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Astrik ApS | Company | 25.0% | 25.0% | 2021 |
Winther & Russo ApS | Company | 25.0% | 25.0% | 2021 |
Sport Hotel ApS | Company | 25.0% | 25.0% | 2021 |
Nina ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Petersen | Management | 0 companies |
| Finn Winther Petersen | Chief Executive Officer | 0 companies |
| Tom Winther Petersen | Chairman | 0 companies |
| Hannah Winther | Board of Directors | 0 companies |
| Arne Winther Petersen | Board of Directors | 0 companies |