| Revenue | DKK 41,8M | +39% |
| EBITDA | DKK 18,2M | +8% |
| Net profit | DKK 8,9M | -4% |
| Total assets | DKK 73,9M | +20% |
| Equity | DKK 29M | +26% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 20.524 | 26.541 | 19.539 | 30.077 | 41.776 |
| Staff expenses | -14.556 | -17.860 | -12.736 | -17.221 | -23.567 |
| EBITDA | 4.736 | 9.135 | 7.072 | 16.921 | 18.209 |
| Depreciation & amort. | -3.059 | -3.582 | -3.532 | -4.665 | -5.943 |
| EBIT | 1.677 | 5.553 | 3.540 | 12.256 | 12.267 |
| Net financials | 49 | -657 | -1.021 | 85 | -310 |
| Profit before tax | 1.726 | 4.896 | 2.518 | 12.341 | 11.956 |
| Tax | 462 | 1.196 | 723 | 3.086 | 3.026 |
| Net profit | 1.264 | 3.700 | 1.795 | 9.255 | 8.931 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 41.439 | 43.499 | 39.396 | 61.351 | 73.890 |
| Equity | 7.521 | 11.221 | 13.016 | 23.021 | 28.952 |
| Long-term debt | 11.434 | 8.100 | 7.469 | 9.129 | 12.292 |
| Short-term debt | 21.889 | 21.396 | 16.396 | 25.074 | 27.580 |
| Total debt | 33.323 | 29.496 | 23.865 | 34.204 | 39.872 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
JW Management | Management | 2010 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2010 – 2014 | |
| Board of Directors | 2010 – 2014 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 90–99.99% | 2025 | |
| Individual | 10–14.99% | 10–14.99% | 2025 | |
| Individual | 10–14.99% | 10–14.99% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Wæver Johansen | Management | 0 companies |
| Jens Jørgen Skærlund | Board of Directors | 0 companies |
| Dorthe Kathrine Vivian Motzfeldt | Board of Directors | 0 companies |
| Else Asta Vahl | Board of Directors | 0 companies |