| Revenue | DKK 2,9M | +423% |
| EBITDA | DKK 2,5M | +1990% |
| Net profit | DKK 1,9M | +3357% |
| Total assets | DKK 2,7M | -43% |
| Equity | DKK 2,5M | +329% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 167 | 79 | 225 | 556 | 2.909 |
| Staff expenses | -0 | -0 | -0 | -439 | -458 |
| EBITDA | 167 | 79 | 225 | 117 | 2.451 |
| Depreciation & amort. | -12 | -27 | -27 | -27 | -27 |
| EBIT | 155 | 52 | 198 | 90 | 2.424 |
| Net financials | -2 | -3 | -27 | -19 | 0 |
| Profit before tax | 153 | 49 | 171 | 71 | 2.424 |
| Tax | 34 | 9 | 40 | 16 | 516 |
| Net profit | 119 | 40 | 131 | 55 | 1.908 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.153 | 4.924 | 5.198 | 4.678 | 2.664 |
| Equity | 353 | 393 | 524 | 579 | 2.487 |
| Long-term debt | 3.750 | 3.550 | 3.350 | 0 | 0 |
| Short-term debt | 1.050 | 981 | 1.324 | 4.099 | 176 |
| Total debt | 4.800 | 4.531 | 4.674 | 4.099 | 176 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MW | Founder | 2000 |
BU Management | Management | 2004 |
| Former (1) | ||
NC Chief Executive Officer | Chief Executive Officer | 2007 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2004 | |
| Board of Directors | 2004 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Christian Sørensen | Chief Executive Officer | 0 companies |
| Mads Wilhelm Øckenholt Larsen | Founder | 0 companies |
| Birgitte Ulrich Høyer | Management | 0 companies |
| Susanne Lauritsen | Board of Directors | 0 companies |
| Pernille Ulrich Berthelsen | Board of Directors | 0 companies |