| Revenue | DKK 575K | -10% |
| EBITDA | DKK 15K | -76% |
| Net profit | DKK -4K | -112% |
| Total assets | DKK 240K | -8% |
| Equity | DKK 109K | -3% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -452 | — | 616 | 488 | 485 | 493 | 521 | 526 | 545 | 728 | 599 | 545 | 642 | 575 |
| Staff expenses | -303 | -0 | -462 | -347 | -436 | -447 | -502 | -529 | -507 | -641 | -518 | -602 | -573 | -560 |
| EBITDA | -36 | 0 | 154 | 141 | 49 | 46 | 19 | 11 | 43 | 87 | 82 | -57 | 61 | 15 |
| Depreciation & amort. | -57 | -0 | -82 | -57 | -40 | -27 | -31 | -32 | -36 | -27 | -25 | -18 | -17 | -17 |
| EBIT | -92 | 0 | 72 | 84 | 9 | 19 | -13 | -22 | 7 | 61 | 57 | -76 | 44 | -2 |
| Net financials | -54 | 0 | -36 | 46 | -1 | -0 | -0 | -9 | -4 | -5 | -2 | -1 | -3 | -1 |
| Profit before tax | -38 | 0 | 101 | 130 | 8 | 19 | -13 | -31 | 3 | 56 | 55 | -77 | 41 | -4 |
| Tax | -0 | -0 | 33 | 29 | 2 | 5 | -2 | -5 | 1 | 13 | 13 | -16 | 10 | -0 |
| Net profit | -38 | 0 | 69 | 101 | 5 | 14 | -11 | -25 | 2 | 43 | 42 | -61 | 31 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 346 | 0 | 401 | 207 | 171 | 206 | 185 | 270 | 244 | 294 | 285 | 222 | 262 | 240 |
| Equity | 87 | 0 | -28 | 72 | 77 | 91 | 81 | 55 | 57 | 100 | 142 | 81 | 112 | 109 |
| Long-term debt | -289 | 0 | 251 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -144 | 0 | 178 | 135 | 94 | 111 | 102 | 215 | 187 | 183 | 129 | 141 | 141 | 123 |
| Total debt | -433 | 0 | 429 | 135 | 94 | 111 | 102 | 215 | 187 | 183 | 129 | 141 | 141 | 123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AW Founder | Founder | 2005 | — | — |
NR Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Alice Wærnstrøm Rasmussen | Founder | 0 companies |
| Niels Roed Randrup | Management | 0 companies |