| Revenue | DKK -104K | -271% |
| EBITDA | DKK -116K | -379% |
| Net profit | DKK 956K | -5% |
| Total assets | DKK 14M | +5% |
| Equity | DKK 8,5M | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 228 | 554 | 632 | 410 | 420 | 116 | 60 | 301 | -65 | -43 | -78 | 61 | -104 |
| Staff expenses | -77 | -426 | -8 | -8 | -10 | -12 | -510 | -18 | -11 | -14 | -16 | -19 | -13 |
| EBITDA | 151 | 127 | 624 | 402 | 409 | 104 | -450 | 283 | -75 | -58 | -94 | 42 | -116 |
| Depreciation & amort. | -10 | -11 | -24 | -81 | -96 | -120 | -128 | -135 | -91 | -49 | -17 | -7 | -0 |
| EBIT | 142 | 116 | 600 | 321 | 313 | -16 | -578 | 148 | -166 | -106 | -111 | 35 | -116 |
| Net financials | 6 | -16 | -237 | 997 | 2.805 | 1.691 | -140 | -8 | 199 | 332 | 1.508 | 976 | 1.064 |
| Profit before tax | 148 | 100 | 363 | 1.318 | 3.118 | 1.676 | -718 | 140 | 32 | 225 | 1.398 | 1.011 | 948 |
| Tax | 43 | 36 | 157 | 85 | 80 | 5 | -126 | 36 | -26 | -24 | -25 | 6 | -8 |
| Net profit | 104 | 64 | 206 | 1.232 | 3.039 | 1.670 | -592 | 104 | 59 | 249 | 1.422 | 1.005 | 956 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.393 | 1.348 | 2.009 | 2.933 | 5.929 | 6.798 | 6.816 | 7.614 | 10.136 | 10.380 | 12.169 | 13.335 | 14.029 |
| Equity | 397 | 364 | 472 | 1.604 | 4.542 | 6.109 | 5.411 | 5.407 | 5.356 | 5.492 | 6.800 | 7.687 | 8.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 995 | 983 | 1.523 | 1.314 | 1.351 | 661 | 1.405 | 2.207 | 4.780 | 4.889 | 5.370 | 5.648 | 5.508 |
| Total debt | 995 | 983 | 1.523 | 1.314 | 1.351 | 661 | 1.405 | 2.207 | 4.780 | 4.889 | 5.370 | 5.648 | 5.508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Founder | Founder | 2005 | — | — |
TD Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Wang | Founder | 0 companies |
| Tage Dam Jensen | Management | 0 companies |