| Revenue | DKK 167K | — |
| EBITDA | DKK 127K | +32942% |
| Net profit | DKK 125K | +33224% |
| Total assets | DKK 250K | +64% |
| Equity | DKK 91K | +371% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 129 | 39 | 0 | 0 | 199 | 255 | 505 | 267 | -44 | 0 | — | 29 | — | 167 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -41 |
| EBITDA | 129 | 33 | -7 | -154 | 108 | 28 | 273 | -3 | -44 | -53 | -204 | 29 | 0 | 127 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 129 | 33 | -7 | -154 | 108 | 28 | 273 | -3 | -44 | -53 | -204 | 29 | 0 | 127 |
| Net financials | -39 | -30 | 140 | -17 | 139 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -2 |
| Profit before tax | 90 | 3 | 133 | -171 | 247 | 28 | 273 | -3 | -44 | -53 | -204 | 29 | 0 | 125 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 90 | 3 | 133 | -171 | 247 | 28 | 268 | -3 | -44 | -53 | -204 | 29 | 0 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 307 | 306 | 306 | 162 | 475 | 334 | 331 | 440 | 321 | 311 | 142 | 161 | 152 | 250 |
| Equity | -253 | -250 | -117 | -288 | -23 | 4 | 197 | 238 | 193 | 140 | -63 | -34 | -34 | 91 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Short-term debt | 560 | 556 | 423 | 449 | 498 | 330 | 133 | 202 | 127 | 171 | 203 | 195 | 186 | 159 |
| Total debt | 560 | 556 | 423 | 449 | 498 | 330 | 133 | 202 | 127 | 171 | 205 | 195 | 186 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Founder | Founder | 2004 | — | — |
ME | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Westergaard | Founder | 0 companies |
| Morten Eric Flyvholm Lorenzen | Founder | 0 companies |
| James Patrick Howaldt | Board of Directors | 0 companies |
| Troels Knut Rørbæk Askerud | Board of Directors | 0 companies |
| Michael Vad | Board of Directors | 0 companies |