| Revenue | DKK 35,1M | +34% |
| EBITDA | DKK 18,4M | +79% |
| Net profit | DKK 17,9M | +162% |
| Total assets | DKK 48,7M | +4% |
| Equity | DKK 14,8M | +16% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.973 | 6.794 | 11.315 | 13.651 | 9.809 | 12.623 | 17.971 | 21.185 | 18.063 | 27.601 | 38.739 | 26.294 | 35.144 |
| Staff expenses | -3.329 | -4.615 | -6.253 | -8.646 | -9.831 | -8.938 | -11.438 | -11.614 | -9.175 | -8.810 | -31.564 | -16.040 | -16.764 |
| EBITDA | 2.644 | 2.179 | 5.062 | 4.934 | -22 | 3.712 | 6.533 | 9.571 | 8.887 | 16.508 | 7.090 | 10.254 | 18.380 |
| Depreciation & amort. | -101 | -345 | -362 | -210 | -181 | 13 | -40 | -47 | -47 | -38 | -711 | -819 | -310 |
| EBIT | 2.543 | 1.835 | 4.701 | 4.724 | -203 | 3.698 | 6.493 | 9.524 | 8.840 | 16.470 | 6.379 | 9.436 | 18.070 |
| Net financials | -295 | -1.095 | 1.408 | 2.179 | -1.362 | -1.696 | -688 | -877 | -1.916 | 1.181 | 2.402 | -1.081 | 4.640 |
| Profit before tax | 2.248 | 740 | 6.109 | 6.903 | -1.565 | 2.002 | 5.805 | 8.646 | 6.925 | 17.652 | 8.781 | 8.355 | 22.710 |
| Tax | 570 | 192 | 1.553 | 1.652 | -176 | 326 | 1.276 | 1.880 | 1.487 | 3.823 | 1.782 | 1.504 | 4.777 |
| Net profit | 1.677 | 548 | 4.556 | 5.251 | -1.389 | 1.676 | 4.529 | 6.766 | 5.437 | 13.829 | 6.999 | 6.851 | 17.933 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.153 | 20.573 | 30.756 | 23.498 | 20.947 | 24.421 | 28.231 | 39.717 | 29.870 | 50.975 | 63.359 | 47.051 | 48.744 |
| Equity | 4.625 | 4.173 | 8.228 | 12.653 | 10.952 | 10.578 | 14.739 | 14.780 | 11.855 | 27.313 | 36.279 | 12.721 | 14.818 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.498 | 16.357 | 22.497 | 10.777 | 9.995 | 13.811 | 13.450 | 24.640 | 18.015 | 23.658 | 26.850 | 32.351 | 33.801 |
| Total debt | 8.498 | 16.357 | 22.497 | 10.777 | 9.995 | 13.811 | 13.450 | 24.881 | 18.015 | 23.658 | 26.850 | 32.351 | 33.801 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2005 | — | — |
MO Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HU Audit | Audit | 2005 | — | — |
KT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
FE Management | Management | 2022 | — | — |
DH Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WXM Invest ApS | Company | 100.0% | 100.0% | 2022 |
WOLLY & CO. HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Michael Oxlund | Chief Executive Officer | 0 companies |
| Henrik Ulvsgaard | Audit | 0 companies |
| Kenn Thaysen | Chief Executive Officer | 0 companies |
| Finn Ejvind Pedersen | Management | 0 companies |
| Debbie Henneberg Oxlund | Management | 0 companies |
| Carsten Bank-Mikkelsen | Board of Directors | 0 companies |
| Claus Juel Jensen | Chairman | 0 companies |
| Jan Al-Erhayem | Chairman | 0 companies |
| Morten Bank-Mikkelsen | Chairman | 0 companies |
| Torben Skov Villadsen | Board of Directors | 0 companies |