| Revenue | DKK 1,4M | +68% |
| EBITDA | DKK 1,5M | +80% |
| Net profit | DKK 1M | +270% |
| Total assets | DKK 10,7M | -21% |
| Equity | DKK 6,8M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 556 | 562 | 779 | 1.187 | 915 | 1.004 | 883 | 561 | 555 | 720 | 750 | 805 | 1.351 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -362 | 556 | 2.852 | 1.129 | 6.318 | 1.259 | 1.460 | 883 | 645 | 603 | 588 | 1.145 | 834 | 1.501 |
| Depreciation & amort. | -0 | -52 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -362 | 504 | 2.852 | 1.129 | 6.318 | 1.259 | 1.460 | 883 | 645 | 603 | 588 | 1.145 | 834 | 1.501 |
| Net financials | 48 | -2.575 | -247 | -160 | -282 | -292 | -233 | -296 | -267 | -268 | -122 | -382 | -515 | -253 |
| Profit before tax | -313 | -2.070 | 2.605 | 969 | 6.036 | 968 | 1.226 | 587 | 378 | 336 | 466 | 763 | 319 | 1.248 |
| Tax | -0 | -0 | -0 | -0 | 1.311 | -318 | 263 | 129 | 84 | 74 | 102 | 168 | 49 | 247 |
| Net profit | -313 | -2.070 | 2.605 | 969 | 4.725 | 1.286 | 963 | 458 | 295 | 262 | 363 | 595 | 271 | 1.001 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 6.810 | 12.198 | 12.549 | 16.725 | 13.145 | 14.037 | 13.278 | 12.776 | 12.788 | 12.671 | 15.300 | 13.550 | 10.700 |
| Equity | -3.807 | -5.877 | -3.272 | -2.303 | 2.422 | 3.708 | 4.671 | 5.029 | 4.596 | 4.758 | 5.021 | 5.616 | 5.887 | 6.788 |
| Long-term debt | 3.797 | 10.476 | 13.321 | 13.659 | 11.890 | 8.247 | 6.938 | 6.336 | 6.055 | 5.677 | 2.729 | 1.038 | 687 | 752 |
| Short-term debt | 10 | 2.211 | 2.149 | 1.193 | 1.101 | 197 | 1.171 | 528 | 656 | 810 | 3.332 | 6.910 | 5.455 | 1.966 |
| Total debt | 3.807 | 12.687 | 15.470 | 14.852 | 12.991 | 8.444 | 8.109 | 6.864 | 6.711 | 6.487 | 6.061 | 7.948 | 6.141 | 2.718 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Founder | Founder | 2005 | — | — |
BS Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Selchau Werenberg | Founder | 0 companies |
| Bo Selchau Werenberg | Founder | 0 companies |