| Revenue | DKK 46K | -65% |
| EBITDA | DKK -208K | -59% |
| Net profit | DKK -251K | -265% |
| Total assets | DKK 1,2M | -21% |
| Equity | DKK 1,1M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 256 | 353 | 253 | 290 | 239 | 407 | 404 | 426 | 395 | 458 | 245 | 130 | 46 |
| Staff expenses | -72 | -37 | -0 | -158 | -166 | -306 | -395 | -475 | -380 | -405 | -419 | -331 | -261 | -254 |
| EBITDA | 98 | 219 | 353 | 95 | 124 | -67 | 12 | -71 | 46 | -10 | 39 | -86 | -131 | -208 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -21 | -21 | -21 | -21 | -31 | -10 | -10 | -10 | -0 |
| EBIT | 98 | 219 | 353 | 95 | 124 | -88 | -9 | -92 | 25 | -41 | 29 | -96 | -141 | -208 |
| Net financials | -209 | -184 | 47 | 162 | 237 | 72 | -17 | -68 | 106 | 233 | -221 | 74 | 338 | -111 |
| Profit before tax | -112 | 35 | 400 | 257 | 362 | -16 | -26 | -160 | 132 | 192 | -192 | -23 | 197 | -319 |
| Tax | 22 | 53 | 90 | 34 | 36 | -11 | -2 | -17 | 32 | 44 | -41 | -3 | 45 | -68 |
| Net profit | -134 | -18 | 310 | 222 | 325 | -5 | -25 | -142 | 99 | 148 | -152 | -19 | 152 | -251 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.219 | 2.140 | 2.226 | 2.423 | 2.655 | 2.629 | 2.120 | 1.758 | 1.896 | 1.871 | 1.688 | 1.476 | 1.529 | 1.204 |
| Equity | 853 | 835 | 1.145 | 1.367 | 1.693 | 1.688 | 1.614 | 1.471 | 1.521 | 1.619 | 1.411 | 1.334 | 1.428 | 1.115 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 46 | 0 | 0 | 0 |
| Short-term debt | 1.366 | 1.305 | 1.081 | 1.055 | 962 | 940 | 506 | 287 | 375 | 207 | 232 | 142 | 101 | 88 |
| Total debt | 1.366 | 1.305 | 1.081 | 1.055 | 962 | 940 | 506 | 287 | 375 | 253 | 278 | 142 | 101 | 88 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WO Management | Management | 1979 | — | — |
TL Unofficial title | Unofficial title | 2026 | — | — |
NB Audit | Audit | 1996 | — | — |
| Audit | 1979 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Willi Oluf Hansen | Management | 0 companies |
| Torben Lund | Unofficial title | 0 companies |
| Niels Bruno Jensen | Audit | 0 companies |
| Reg. revisor Henrik Gaarn Bak | Audit | 0 companies |