| Revenue | DKK 1,5M | +44% |
| EBITDA | DKK 1,5M | +44% |
| Net profit | DKK 1,4M | +56% |
| Total assets | DKK 11,7M | +34% |
| Equity | DKK 4,5M | +46% |
| Employees | — | — |
| Item | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 107 | 341 | 671 | 746 | 786 | 1.014 | 1.460 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 107 | 341 | 671 | 746 | 786 | 1.014 | 1.460 |
| Depreciation & amort. | -49 | -43 | -125 | -15 | -0 | -60 | -195 |
| EBIT | 58 | 298 | 547 | 731 | 786 | 954 | 1.265 |
| Net financials | -21 | -82 | -127 | 865 | -201 | 120 | 396 |
| Profit before tax | 37 | 216 | 420 | 1.596 | 585 | 1.074 | 1.661 |
| Tax | 12 | 90 | 108 | 401 | 190 | 176 | 264 |
| Net profit | 25 | 127 | 312 | 1.195 | 394 | 898 | 1.397 |
| Item | 2017 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 724 | 639 | 4.738 | 6.679 | 6.612 | 8.778 | 11.726 |
| Equity | 151 | 258 | 570 | 1.765 | 2.159 | 3.056 | 4.454 |
| Long-term debt | 0 | 0 | 3.502 | 4.038 | 3.734 | 4.224 | 3.781 |
| Short-term debt | 571 | 362 | 617 | 512 | 268 | 882 | 2.794 |
| Total debt | 571 | 362 | 4.119 | 4.549 | 4.002 | 5.106 | 6.575 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WI Founder | Founder | 2009 | — | — |
MS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Wachiraphan Inthawong Bek | Founder | 0 companies |
| Michael Stig Lindhart | Management | 0 companies |