| Revenue | DKK 2M | +2% |
| EBITDA | DKK -16,1M | -820% |
| Net profit | DKK 17,8M | -16% |
| Total assets | DKK 123,6M | +19% |
| Equity | DKK 112,2M | +12% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.539 | 1.540 | 1.695 | 2.006 | 2.037 |
| Staff expenses | -2.276 | -2.585 | -2.774 | -3.299 | -13.959 |
| EBITDA | -1.156 | -1.548 | -1.725 | -1.751 | -16.104 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.156 | -1.548 | -1.725 | -1.751 | -16.104 |
| Net financials | 4.071 | 14.630 | 15.700 | 22.618 | 32.046 |
| Profit before tax | 2.916 | 13.081 | 13.975 | 20.867 | 15.941 |
| Tax | -257 | -342 | -381 | -386 | -1.854 |
| Net profit | 3.173 | 13.423 | 14.356 | 21.253 | 17.796 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 66.295 | 73.906 | 85.524 | 104.243 | 123.628 |
| Equity | 59.714 | 71.067 | 82.167 | 99.722 | 112.171 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.581 | 2.839 | 3.357 | 4.521 | 11.435 |
| Total debt | 6.581 | 2.839 | 3.357 | 4.521 | 11.435 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
JW Management | Management | 1998 |
JK Founder | Founder | 1998 |
CH Founder | Founder | 1998 |
| Former (1) | ||
CN Management | Management | 1998 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2026 | |
| Chairman | 2025 | |
| Former (4) | ||
| Board of Directors | 1998 – 2004 | |
| Board of Directors | 2019 – 2026 | |
| Board of Directors | 2019 – 2020 | |
| Board of Directors | 2004 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2013 | |
| Company | 33.33–49.99% | 25–33.32% | 2013 | |
| Company | 25–33.32% | 25–33.32% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Wad Johansen | Management | 0 companies |
| Johannes Knudsen | Founder | 0 companies |
| Carsten Haagh Overland | Founder | 0 companies |
| Carsten Neergaard-Nielsen | Management | 0 companies |
| Anders Arvai | Board of Directors | 0 companies |
| Ulrik Overland | Board of Directors | 0 companies |
| Kim Aage Egegaard | Board of Directors | 0 companies |
| Frederik Bolt Bruhn | Board of Directors | 0 companies |
| Christian Hamdrup Overland | Chairman | 0 companies |
| Lilian Kvist Overland | Board of Directors | 0 companies |