| Revenue | — | — |
| EBITDA | DKK -1,3M | -129% |
| Net profit | DKK -865K | -119% |
| Total assets | DKK 10,7M | -19% |
| Equity | DKK 10,4M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 122 | -828 | 255 | 268 | 207 | 4.416 | -266 | 565 | 950 | -1.370 | 4.497 | -1.311 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 122 | -828 | 255 | 268 | 207 | 4.416 | -266 | 565 | 950 | -1.370 | 4.497 | -1.311 |
| Net financials | 131 | -821 | 261 | 276 | 219 | 4.431 | -291 | 576 | 960 | -1.364 | 4.463 | -1.333 |
| Profit before tax | 109 | -834 | 248 | 263 | 209 | 4.415 | -303 | 564 | 949 | -1.378 | 4.442 | -1.359 |
| Tax | -9 | -5 | -13 | 5 | -0 | -10 | -79 | 73 | -2 | -18 | -46 | -494 |
| Net profit | 118 | -829 | 261 | 258 | 209 | 4.426 | -224 | 491 | 952 | -1.359 | 4.488 | -865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.114 | 3.106 | 3.396 | 3.571 | 3.565 | 9.064 | 7.650 | 7.949 | 8.846 | 7.301 | 13.213 | 10.711 |
| Equity | 3.756 | 2.926 | 3.188 | 3.344 | 3.553 | 7.875 | 7.545 | 7.928 | 8.769 | 7.290 | 11.658 | 10.433 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 358 | 179 | 209 | 227 | 13 | 1.188 | 105 | 21 | 77 | 11 | 1.555 | 278 |
| Total debt | 358 | 179 | 209 | 227 | 13 | 1.188 | 105 | 21 | 77 | 11 | 1.555 | 278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Founder | Founder | 2000 | — | — |
MT Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Niels William Frederiksen | Founder | 0 companies |
| Michael Torpe Nathan | Management | 0 companies |