| Revenue | DKK 707K | +18% |
| EBITDA | DKK 147K | +1032% |
| Net profit | DKK 105K | +1156% |
| Total assets | DKK 786K | +11% |
| Equity | DKK 629K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.068 | 487 | 109 | 617 | 696 | 793 | 802 | 635 | 810 | 971 | 739 | 625 | 601 | 707 |
| Staff expenses | -345 | -353 | -224 | -322 | -534 | -410 | -964 | -656 | -596 | -592 | -815 | -640 | -588 | -559 |
| EBITDA | 101 | 51 | -115 | 296 | 162 | 383 | -162 | -21 | 214 | 378 | -76 | -15 | 13 | 147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -19 | -19 | -19 | -19 | -6 | -0 | -0 |
| EBIT | 101 | 51 | -115 | 296 | 162 | 383 | -175 | -40 | 194 | 359 | -95 | -21 | 13 | 147 |
| Net financials | 0 | -0 | -3 | -1 | 49 | -0 | 0 | -0 | 0 | -2 | -4 | -1 | 3 | 1 |
| Profit before tax | 101 | 51 | -118 | 295 | 212 | 383 | -175 | -40 | 195 | 357 | -99 | -21 | 16 | 148 |
| Tax | -0 | 8 | -23 | 72 | 41 | 91 | -35 | -3 | 50 | 82 | -16 | 2 | 7 | 43 |
| Net profit | 101 | 43 | -95 | 223 | 171 | 292 | -140 | -37 | 145 | 275 | -83 | -23 | 8 | 105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 287 | 285 | 200 | 417 | 631 | 1.085 | 778 | 773 | 822 | 1.092 | 823 | 751 | 711 | 786 |
| Equity | 47 | 89 | -6 | 217 | 388 | 754 | 614 | 577 | 614 | 779 | 639 | 577 | 585 | 629 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 196 | 206 | 200 | 243 | 331 | 164 | 196 | 201 | 309 | 183 | 174 | 126 | 156 |
| Total debt | 240 | 196 | 206 | 200 | 243 | 331 | 164 | 196 | 201 | 309 | 183 | 174 | 126 | 156 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Founder | Founder | 2003 | — | — |
TH Founder | Founder | 2003 | — | — |
BI Audit | Audit | 2003 | — | — |
SS Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Duncan Wallace | Founder | 0 companies |
| Troels Hammer | Founder | 0 companies |
| Birger Iacobsen | Audit | 0 companies |
| Sebastian Steensig Holmbäck | Management | 0 companies |