| Revenue | DKK 8,8M | +31% |
| EBITDA | DKK -119K | -112% |
| Net profit | DKK -1,2M | -1035% |
| Total assets | DKK 9M | -46% |
| Equity | DKK 2M | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.484 | 5.250 | 5.240 | 6.690 | 8.777 |
| Staff expenses | -3.793 | -4.260 | -4.192 | -5.715 | -8.895 |
| EBITDA | 691 | 990 | 1.048 | 975 | -119 |
| Depreciation & amort. | 151 | 131 | -118 | -226 | -316 |
| EBIT | 541 | 859 | 930 | 749 | -434 |
| Net financials | -471 | -517 | -488 | -569 | -655 |
| Profit before tax | 70 | 342 | 442 | 180 | -855 |
| Tax | 23 | 81 | 141 | 55 | 317 |
| Net profit | 47 | 261 | 301 | 125 | -1.172 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 11.213 | 9.256 | 9.931 | 16.639 | 8.989 |
| Equity | 1.550 | 2.711 | 3.012 | 3.137 | 1.965 |
| Long-term debt | 1.500 | 520 | 3.694 | 3.066 | 40 |
| Short-term debt | 8.163 | 6.025 | 3.225 | 10.436 | 6.984 |
| Total debt | 9.663 | 6.545 | 6.919 | 13.502 | 7.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Management | Management | 1995 | — | — |
PK | Audit | 1998 | — | — |
HW Management | Management | 1995 | — | — |
BH Management | Management | 2016 | — | — |
| Audit | 1980 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAW HOLDING ApS | Company | 66.7% | 66.7% | 2013 |
H.E.W. HOLDING ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hasse Wilster | Management | 0 companies |
| Peter Krog Christoffersen | Audit | 0 companies |
| Henrik Wilster | Management | 0 companies |
| Bjarne Henrik Rasmussen | Management | 0 companies |
| SKATTEREVISORERNE, SLAGELSE AFD. ApS (TAX MANAGEMENT ApS) | Audit | 0 companies |
| Mogens Pedersen | Board of Directors | 0 companies |
| David Laszlo Vince | Chairman | 0 companies |
| Johan Christoffer Schwarz-Nielsen | Board of Directors | 0 companies |
| Hans Jørgen Kofod | Board of Directors | 0 companies |
| Agnete Wilster | Board of Directors | 0 companies |
| Lisbeth Sølvhøj | Board of Directors | 0 companies |