| Revenue | DKK 10,9M | +38% |
| EBITDA | DKK 2,4M | +1174% |
| Net profit | DKK -1,8M | +75% |
| Total assets | DKK 26,9M | -13% |
| Equity | DKK 394K | -82% |
| Employees | 14 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 11.507 | 10.475 | 12.590 | 7.921 | 10.919 |
| Staff expenses | -8.723 | -9.469 | -7.686 | -8.147 | -8.487 |
| EBITDA | 2.783 | 1.007 | 4.903 | -226 | 2.432 |
| Depreciation & amort. | -2.801 | -3.027 | -1.790 | -8.135 | -3.756 |
| EBIT | -17 | -2.020 | 3.114 | -8.361 | -1.324 |
| Net financials | -659 | -665 | -783 | -959 | -1.024 |
| Profit before tax | -677 | -2.685 | 2.331 | -9.320 | -2.348 |
| Tax | -154 | -596 | 490 | -2.043 | -511 |
| Net profit | -522 | -2.089 | 1.840 | -7.277 | -1.837 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 30.954 | 28.478 | 32.321 | 30.896 | 26.868 |
| Equity | 9.756 | 7.668 | 9.508 | 2.231 | 394 |
| Long-term debt | 2.802 | 1.759 | 4.078 | 3.293 | 2.436 |
| Short-term debt | 18.121 | 19.051 | 18.567 | 25.372 | 24.038 |
| Total debt | 20.923 | 20.811 | 22.645 | 28.664 | 26.474 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SW Founder | Founder | 2002 |
RW Founder | Founder | 2002 |
| Former (1) | ||
P | Audit | 2002 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2018 – 2022 | |
| Board of Directors | 2022 – 2025 | |
| Board of Directors | 2002 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 | |
| Company | 50–66.65% | 50–66.65% | 2004 | |
| Company | 50–66.65% | 50–66.65% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Wittrup | Founder | 0 companies |
| Rasmus Wittrup Jensen | Founder | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Magnus Wittrup | Board of Directors | 0 companies |
| Nete Ellegaard | Board of Directors | 0 companies |
| Michael Nedergaard | Board of Directors | 0 companies |
| Max Bjerregaard Jensen | Board of Directors | 0 companies |