| Revenue | DKK 1,2M | -14% |
| EBITDA | DKK 189K | -72% |
| Net profit | DKK 174K | -74% |
| Total assets | DKK 905K | +46% |
| Equity | DKK 461K | +61% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 | -164 | -54 | 665 | -104 | 172 | -509 | 194 | 335 | 314 | 755 | 1.381 | 1.191 |
| Staff expenses | -1.000 | -1.322 | -1.055 | -1.770 | -2.402 | -2.667 | -1.677 | -810 | -539 | -715 | -549 | -698 | -1.001 |
| EBITDA | -990 | -1.485 | -1.109 | -1.105 | -2.507 | -2.495 | -11.296 | -961 | -204 | -401 | 207 | 683 | 189 |
| Depreciation & amort. | 75 | -116 | -132 | -154 | -114 | -65 | -68 | -120 | -8 | -8 | -10 | -0 | -16 |
| EBIT | -1.066 | -1.601 | -1.241 | -1.259 | -2.621 | -2.560 | -11.365 | -1.081 | -212 | -409 | 197 | 683 | 173 |
| Net financials | -204 | -363 | 1.084 | 4.032 | -1.497 | 7.557 | -2.855 | 2.747 | -103 | -10.306 | -49 | -12 | 1 |
| Profit before tax | -1.270 | -1.964 | -156 | 2.773 | -4.129 | 4.980 | -14.219 | 1.665 | -315 | -10.715 | 147 | 671 | 174 |
| Tax | -0 | -0 | -277 | -118 | 118 | -443 | -46 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.270 | -1.964 | 121 | 2.891 | -4.247 | 5.424 | -14.173 | 1.665 | -315 | -10.715 | 147 | 671 | 174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.243 | 17.071 | 16.824 | 17.252 | 13.633 | 19.088 | 11.572 | 10.965 | 11.046 | 76 | 189 | 620 | 905 |
| Equity | 16.338 | 13.974 | 14.046 | 16.628 | 12.055 | 16.964 | 2.790 | 4.456 | 4.091 | -531 | -384 | 287 | 461 |
| Long-term debt | 2.500 | 2.500 | 2.500 | 0 | 0 | 0 | 0 | 0 | 1.208 | 279 | 229 | 0 | 0 |
| Short-term debt | 404 | 597 | 278 | 624 | 1.578 | 2.125 | 8.781 | 6.509 | 5.747 | 329 | 344 | 333 | 444 |
| Total debt | 2.904 | 3.097 | 2.778 | 624 | 1.578 | 2.125 | 8.781 | 6.509 | 6.954 | 608 | 573 | 333 | 444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Founder | Founder | 1993 | — | — |
SF Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Wentsel Hansen | Founder | 0 companies |
| Steen Fugmann | Audit | 0 companies |