| Revenue | DKK -175K | +146% |
| EBITDA | DKK -175K | -146% |
| Net profit | DKK -199K | -9% |
| Total assets | DKK 5,7M | +3% |
| Equity | DKK 3,7M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76 | 1.852 | 15 | -44 | -41 | -39 | 15 | 165 | 79 | 112 | 149 | -71 | -175 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 76 | 1.852 | 15 | -44 | -41 | -39 | 15 | -9 | 79 | 112 | 149 | -71 | -175 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -16 | -16 | -16 | -5 | -5 | -5 | -5 | -5 |
| EBIT | 76 | 1.852 | 15 | -44 | -41 | -55 | -1 | -25 | 74 | 107 | 145 | -76 | -180 |
| Net financials | -100 | -118 | -19 | -17 | -19 | -37 | -39 | -63 | -32 | -55 | -194 | -158 | -75 |
| Profit before tax | -24 | 1.734 | -4 | -60 | -61 | -92 | -39 | -88 | 42 | 52 | -49 | -234 | -255 |
| Tax | -6 | 146 | -0 | -0 | -0 | -0 | -0 | -19 | 2 | 11 | -11 | -50 | -56 |
| Net profit | -18 | 1.588 | -4 | -60 | -61 | -92 | -39 | -68 | 40 | 41 | -39 | -183 | -199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.236 | 3.165 | 2.125 | 2.127 | 2.117 | 2.108 | 2.141 | 1.404 | 1.445 | 3.789 | 4.372 | 5.539 | 5.724 |
| Equity | -1.179 | 410 | 406 | 346 | 285 | 193 | 154 | 86 | 126 | 166 | 128 | 3.945 | 3.745 |
| Long-term debt | 2.622 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.792 | 2.755 | 1.719 | 1.782 | 1.833 | 1.915 | 1.987 | 1.318 | 1.319 | 3.623 | 4.244 | 1.594 | 1.975 |
| Total debt | 5.414 | 2.755 | 1.719 | 1.782 | 1.833 | 1.915 | 1.987 | 1.318 | 1.319 | 3.623 | 4.244 | 1.594 | 1.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DS Founder | Founder | 2005 | — | — |
WW Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WJ HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
WILLYS FOND ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Sofie Larsen | Founder | 0 companies |
| Willy Werner Jensen | Management | 0 companies |