| Revenue | DKK -7K | -69% |
| EBITDA | DKK -7K | +69% |
| Net profit | DKK -6K | +67% |
| Total assets | DKK 87K | -4% |
| Equity | DKK 85K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.329 | -10.222 | -29.360 | -23.732 | -15.293 | -12.929 | -12.998 | -16.947 | -10.878 | 395 | 341 | 124 | -22 | -7 |
| Staff expenses | -1.331 | -1.966 | -3.266 | -4.160 | -4.996 | -4.733 | -4.553 | -4.777 | -4.448 | -418 | -486 | -88 | -0 | -0 |
| EBITDA | -7.660 | -12.188 | -32.626 | -27.892 | -20.288 | -17.662 | -17.551 | -21.723 | -15.325 | -23 | -145 | 37 | -22 | -7 |
| Depreciation & amort. | -1.842 | -6.455 | -30.649 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9.501 | -18.643 | -63.275 | -27.892 | -20.288 | -17.662 | -17.551 | -21.723 | -15.325 | -23 | -145 | 37 | -22 | -7 |
| Net financials | -658 | -841 | -1.382 | -1.691 | -2.184 | -2.024 | -2.179 | -2.331 | -1.854 | -4 | -1 | -0 | 0 | -0 |
| Profit before tax | -10.159 | -19.484 | -64.657 | -29.583 | -22.473 | -19.687 | -19.730 | -24.054 | -17.179 | -27 | -146 | 36 | -22 | -7 |
| Tax | -2.530 | -5.301 | -15.538 | -6.950 | -4.871 | -4.369 | -4.380 | -5.310 | -3.808 | -6 | -32 | 8 | -5 | -1 |
| Net profit | -7.629 | -14.183 | -49.119 | -22.633 | -17.602 | -15.318 | -15.350 | -18.744 | -13.371 | -21 | -114 | 28 | -17 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 36.141 | 40.707 | 12.795 | 17.758 | 13.071 | 10.116 | 13.568 | 6.645 | 6.182 | 226 | 92 | 108 | 91 | 87 |
| Equity | -10.990 | -25.173 | -74.292 | -96.925 | -114.527 | -129.844 | -145.194 | -163.938 | 215 | 194 | 80 | 108 | 90 | 85 |
| Long-term debt | 40.000 | 40.000 | 40.000 | 107.500 | 118.200 | 130.000 | 154.000 | 163.000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 568 | 19.009 | 47.087 | 7.183 | 9.397 | 9.961 | 4.762 | 7.583 | 5.967 | 32 | 13 | 1 | 0 | 2 |
| Total debt | 40.568 | 59.009 | 87.087 | 114.683 | 127.597 | 139.961 | 158.762 | 170.583 | 5.967 | 32 | 13 | 1 | 0 | 2 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2008 | — | — |
MØ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Whatif Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Waldorff Hyltoft Ibenforth | Management | 0 companies |
| Martin Østergaard | Management | 0 companies |
| Hans Henrik Kjølby | Chairman | 0 companies |
| Svenn Aage Hyllerød Dam | Board of Directors | 0 companies |
| Lars Kristinus Larsen | Chairman | 0 companies |
| Jacob Brunsborg | Board of Directors | 0 companies |
| Jesper Lund | Chairman | 0 companies |