| Revenue | DKK 421K | — |
| EBITDA | DKK -559K | +13% |
| Net profit | DKK 4,9M | -46% |
| Total assets | DKK 108,2M | +1% |
| Equity | DKK 100M | +0% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -14 | -21 | 66 | 212 | 812 | 357 | 179 | 0 | 0 | 0 | 0 | 421 |
| Staff expenses | -0 | -0 | -0 | -92 | -273 | -831 | -654 | -518 | -589 | -1.032 | -714 | -812 | -980 |
| EBITDA | -10 | -14 | -21 | -26 | -61 | -19 | -297 | -339 | -306 | -1.188 | -528 | -644 | -559 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -90 | -112 | -112 | 48 | -0 | -0 | -0 |
| EBIT | -10 | -14 | -21 | -26 | -61 | -19 | -387 | -451 | -418 | -1.236 | -528 | -644 | -559 |
| Net financials | 651 | 1.040 | 828 | 554 | 744 | 451 | 1.411 | 1.789 | 12.058 | 54.942 | 4.327 | 9.724 | 6.373 |
| Profit before tax | 641 | 1.027 | 808 | 528 | 683 | 432 | 1.024 | 1.338 | 11.640 | 53.706 | 3.799 | 9.080 | 5.815 |
| Tax | 89 | 65 | 45 | 2 | 6 | -52 | -122 | -139 | -128 | 32 | 286 | 38 | 934 |
| Net profit | 552 | 962 | 762 | 525 | 677 | 484 | 1.146 | 1.477 | 11.767 | 53.674 | 3.513 | 9.043 | 4.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.677 | 21.926 | 26.380 | 27.317 | 31.476 | 27.185 | 30.646 | 37.237 | 47.817 | 90.571 | 103.647 | 106.948 | 108.228 |
| Equity | 17.589 | 18.501 | 19.213 | 19.688 | 20.315 | 20.749 | 23.287 | 24.710 | 36.437 | 90.107 | 93.595 | 100.138 | 100.014 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.088 | 3.425 | 7.167 | 7.629 | 11.161 | 6.436 | 7.359 | 12.526 | 11.380 | 464 | 10.052 | 6.809 | 8.214 |
| Total debt | 5.088 | 3.425 | 7.167 | 7.629 | 11.161 | 6.436 | 7.359 | 12.526 | 11.380 | 464 | 10.052 | 6.809 | 8.214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Founder | Founder | 2001 | — | — |
IC Founder | Founder | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Westergaard Christensen | Founder | 0 companies |
| Inger Christensen | Founder | 0 companies |
| Ole Bork Nielsen | Board of Directors | 0 companies |
| Viveka Ostenfeld | Board of Directors | 0 companies |
| Erik Mølgaard | Chairman | 0 companies |
| Hans Christian Westergaard Ostenfeld | Board of Directors | 0 companies |
| Asger Ostenfeld Christensen | Board of Directors | 0 companies |
| John Daniel Ostenfeldt Wolf | Deputy Chairman | 0 companies |
| Ole Tandrup | Chairman | 0 companies |