| Revenue | DKK -33K | -105% |
| EBITDA | DKK -33K | -105% |
| Net profit | DKK 27,4M | -2% |
| Total assets | DKK 111,5M | +3% |
| Equity | DKK 111,4M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | — | — | 42.307 | 27.387 | 50.195 | 43.499 | 61.875 | -27 | -75 | -52 | -31 | 679 | -33 |
| Staff expenses | -0 | -0 | -0 | -30.175 | -22.895 | -32.445 | -30.227 | -38.244 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 3.802 | 6.561 | 12.006 | 4.522 | 17.804 | 13.179 | 24.211 | -27 | -75 | -52 | -31 | 679 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -1.251 | -828 | -835 | -1.428 | -3.317 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | 3.802 | 6.561 | 10.755 | 3.694 | 16.969 | 11.751 | 20.893 | -27 | -75 | -52 | -31 | 679 | -33 |
| Net financials | 3.578 | 4.233 | 7.054 | -1.540 | 261 | 2.245 | 3.175 | 1.965 | 12.485 | 57.828 | 35.925 | 22.505 | 27.567 | 27.564 |
| Profit before tax | 3.572 | 4.226 | 7.022 | 9.215 | 3.955 | 19.214 | 14.926 | 22.858 | 12.457 | 57.753 | 35.873 | 22.474 | 28.246 | 27.530 |
| Tax | 72 | 104 | 111 | 2.394 | 789 | 4.069 | 3.272 | 5.115 | -427 | 1.791 | 205 | 204 | 352 | 119 |
| Net profit | 3.500 | 4.122 | 6.912 | 6.820 | 3.166 | 15.145 | 11.653 | 17.744 | 12.885 | 55.962 | 35.667 | 22.270 | 27.895 | 27.411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.941 | 21.063 | 25.787 | 65.126 | 65.032 | 91.973 | 124.334 | 125.279 | 85.165 | 148.296 | 138.977 | 94.446 | 108.523 | 111.522 |
| Equity | 16.935 | 21.057 | 25.768 | 36.551 | 38.793 | 57.101 | 65.780 | 81.309 | 84.038 | 134.065 | 137.681 | 93.115 | 107.756 | 111.367 |
| Long-term debt | 0 | 0 | 0 | 4.134 | 3.882 | 3.338 | 2.915 | 2.554 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 6 | 19 | 20.112 | 17.406 | 29.718 | 54.078 | 40.436 | 1.127 | 14.231 | 1.297 | 1.331 | 767 | 154 |
| Total debt | 6 | 6 | 19 | 24.246 | 21.288 | 33.056 | 56.993 | 42.990 | 1.127 | 14.231 | 1.297 | 1.331 | 767 | 154 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Founder | Founder | 2006 | — | — |
KW Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Clem Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Werring Clem | Founder | 0 companies |
| Knut Werring Clem | Management | 0 companies |