| Revenue | DKK 522K | -442% |
| EBITDA | DKK -660K | +63% |
| Net profit | DKK -577K | +63% |
| Total assets | DKK 10,5M | +134% |
| Equity | DKK 1,6M | -26% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.730 | 1.607 | 780 | -152 | 522 |
| Staff expenses | -775 | -913 | -1.178 | -1.625 | -1.182 |
| EBITDA | 956 | 693 | -398 | -1.778 | -660 |
| Depreciation & amort. | -28 | -27 | -63 | -96 | -81 |
| EBIT | 928 | 666 | -461 | -1.874 | -741 |
| Net financials | -37 | -44 | -126 | -105 | 9 |
| Profit before tax | 891 | 623 | -587 | -1.978 | -731 |
| Tax | -0 | -186 | -125 | -430 | -154 |
| Net profit | 891 | 809 | -462 | -1.549 | -577 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.437 | 4.175 | 2.771 | 4.477 | 10.499 |
| Equity | 1.409 | 2.218 | 1.756 | 2.207 | 1.630 |
| Long-term debt | 7 | 7 | 0 | 0 | 0 |
| Short-term debt | 1.020 | 1.950 | 1.015 | 2.270 | 8.869 |
| Total debt | 1.027 | 1.957 | 1.015 | 2.270 | 8.869 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
JW Management | Management | 2003 |
| Former (2) | ||
PB Management | Management | 2003 – 2003 |
KJ Audit | Audit | 2003 – 2009 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Keld Jul Vagner | Audit | 0 companies |
| Jes Winther Knudsen | Management | 0 companies |