| Revenue | DKK -19K | -106% |
| EBITDA | DKK -79K | -136% |
| Net profit | DKK -81K | -147% |
| Total assets | DKK 86K | -66% |
| Equity | DKK 71K | -67% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 209 | 111 | 91 | 103 | 321 | 300 | 558 | 396 | 463 | 659 | 493 | 332 | -19 |
| Staff expenses | -93 | -5 | -13 | -7 | -49 | -155 | -192 | -209 | -193 | -274 | -321 | -110 | -60 |
| EBITDA | 117 | 116 | 78 | 96 | 272 | 145 | 366 | 188 | 270 | 385 | 172 | 222 | -79 |
| Depreciation & amort. | -131 | -119 | -122 | -114 | -33 | -304 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -15 | -3 | -44 | -18 | 239 | -159 | 366 | 188 | 270 | 385 | 172 | 222 | -79 |
| Net financials | 1 | 1 | -44 | -36 | -31 | -35 | -36 | -1.295 | -21 | -10 | -4 | 0 | -2 |
| Profit before tax | -21 | 1 | -44 | -54 | 208 | -194 | 330 | -1.107 | 249 | 375 | 168 | 222 | -81 |
| Tax | 7 | 2 | 22 | -71 | 105 | -43 | 73 | 35 | 55 | 83 | 38 | 49 | -0 |
| Net profit | -28 | -0 | -66 | 17 | 103 | -151 | 256 | -1.142 | 194 | 292 | 131 | 173 | -81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.447 | 1.464 | 1.240 | 1.445 | 1.695 | 1.549 | 1.670 | 351 | 307 | 348 | 154 | 252 | 86 |
| Equity | 458 | 457 | 392 | 409 | 512 | 361 | 618 | -525 | -331 | -38 | 92 | 213 | 71 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 949 | 972 | 837 | 1.036 | 1.137 | 1.188 | 1.053 | 876 | 637 | 387 | 62 | 39 | 15 |
| Total debt | 949 | 972 | 837 | 1.036 | 1.137 | 1.188 | 1.053 | 876 | 637 | 387 | 62 | 39 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WF Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| William Frank | Founder | 0 companies |