| Revenue | DKK 107K | -49% |
| EBITDA | DKK -164K | -656% |
| Net profit | DKK 2,7M | -10% |
| Total assets | DKK 16,5M | +20% |
| Equity | DKK 16,2M | +19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.286 | 820 | 1.191 | 740 | 718 | 91 | -173 | -1 | -63 | 447 | 135 | 210 | 107 |
| Staff expenses | -633 | -603 | -553 | -702 | -698 | -617 | -586 | -581 | -580 | -1.215 | -561 | -180 | -271 |
| EBITDA | 653 | 217 | 638 | 38 | -41 | -526 | -760 | -582 | -643 | -853 | -426 | 30 | -164 |
| Depreciation & amort. | 95 | -12 | -0 | -37 | -11 | -0 | -0 | -0 | -0 | -18 | -0 | -0 | -0 |
| EBIT | 558 | 205 | 638 | 1 | -51 | -526 | -760 | -582 | -643 | -872 | -426 | 30 | -164 |
| Net financials | 276 | 1.180 | 1.280 | 1.123 | 1.155 | 1.095 | 1.903 | 3.827 | 3.364 | 6.437 | -5.571 | 3.779 | 3.592 |
| Profit before tax | 834 | 1.386 | 1.917 | 1.124 | 1.103 | 569 | 1.144 | 3.245 | 2.720 | 5.565 | -5.996 | 3.808 | 3.428 |
| Tax | 213 | 109 | 232 | 33 | 31 | -92 | -174 | 56 | 54 | 1.271 | -1.283 | 838 | 756 |
| Net profit | 621 | 1.276 | 1.686 | 1.091 | 1.073 | 661 | 1.317 | 3.189 | 2.666 | 4.294 | -4.714 | 2.970 | 2.671 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.420 | 7.336 | 7.568 | 7.514 | 7.582 | 7.275 | 7.514 | 9.590 | 10.264 | 22.370 | 11.408 | 13.677 | 16.478 |
| Equity | 4.238 | 5.514 | 7.200 | 7.291 | 7.364 | 7.025 | 7.342 | 8.032 | 9.198 | 19.321 | 10.608 | 13.578 | 16.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.182 | 1.822 | 368 | 223 | 218 | 250 | 172 | 1.558 | 1.066 | 3.049 | 801 | 99 | 290 |
| Total debt | 2.182 | 1.822 | 368 | 223 | 218 | 250 | 172 | 1.558 | 1.066 | 3.049 | 801 | 99 | 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EW Founder | Founder | 2005 | — | — |
BC Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
WERLAUFF CONSULT A/S | Company | 25.0% | 25.0% | 2021 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Werlauff | Founder | 0 companies |
| Bente Christensen | Management | 0 companies |
| Sigrid Werlauff | Board of Directors | 0 companies |
| Lone Louring Hansen | Board of Directors | 0 companies |
| Rikke Skjøt Bennedsen | Board of Directors | 0 companies |