| Revenue | DKK 446K | -46% |
| EBITDA | DKK -433K | -264% |
| Net profit | DKK -573K | -3311% |
| Total assets | DKK 4,9M | -4% |
| Equity | DKK 91K | -86% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 444 | 444 | 444 | 444 | 377 | 371 | 368 | 371 | 368 | 359 | 254 | 828 | 446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -75 | -363 | -563 | -880 |
| EBITDA | 378 | 377 | 380 | 390 | 377 | 371 | 368 | 371 | 368 | 284 | -109 | 265 | -433 |
| Depreciation & amort. | 64 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -54 | -4 | -58 | -100 | -126 |
| EBIT | 314 | 322 | 326 | 336 | 323 | 317 | 314 | 317 | 314 | 280 | -167 | 165 | -559 |
| Net financials | -60 | -74 | -38 | -34 | 75 | -24 | -20 | -24 | -20 | -46 | -44 | -141 | -170 |
| Profit before tax | 254 | 248 | 287 | 302 | 397 | 293 | 293 | 293 | 294 | 234 | -212 | 24 | -730 |
| Tax | 28 | 27 | 36 | 38 | 57 | 34 | 185 | 77 | 77 | 49 | 612 | 6 | -156 |
| Net profit | 225 | 221 | 251 | 264 | 341 | 259 | 108 | 216 | 217 | 186 | -824 | 18 | -573 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.033 | 4.513 | 4.627 | 4.231 | 4.329 | 4.320 | 4.340 | 4.556 | 4.589 | 5.533 | 5.455 | 5.168 | 4.938 |
| Equity | 2.464 | 2.521 | 2.551 | 2.565 | 2.906 | 2.759 | 2.767 | 2.983 | 3.200 | 3.386 | 2.562 | 665 | 91 |
| Long-term debt | 2.093 | 1.415 | 1.258 | 1.106 | 851 | 690 | 527 | 365 | 202 | 269 | 269 | 269 | 269 |
| Short-term debt | 477 | 577 | 818 | 560 | 572 | 871 | 1.045 | 1.208 | 1.186 | 1.878 | 1.975 | 3.595 | 3.940 |
| Total debt | 2.569 | 1.992 | 2.076 | 1.666 | 1.424 | 1.561 | 1.573 | 1.572 | 1.389 | 2.147 | 2.244 | 3.864 | 4.209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Deputy | Deputy | 1978 | — | — |
PM Management | Management | 1978 | — | — |
ET | Audit | 2004 | — | — |
JW Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1978 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1978 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WISMAR HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Horstmann | Deputy | 0 companies |
| Per Mønsted | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Wismar Thygesen | Management | 0 companies |
| Alexander Lystbæk Wismar Thygesen | Board of Directors | 0 companies |
| Per Axelsen | Board of Directors | 0 companies |
| Rikke Lystbæk Thygesen | Chairman | 0 companies |
| Erik Wismar | Chairman | 0 companies |
| Peer Leth | Board of Directors | 0 companies |
| Annie Mønsted | Chairman | 0 companies |
| Ib Paaskesen | Board of Directors | 0 companies |