| Revenue | DKK 0 | — |
| EBITDA | DKK -1,3M | -71% |
| Net profit | DKK 7,5M | +128% |
| Total assets | DKK 805,7M | +4% |
| Equity | DKK 345,8M | -1% |
| Employees | 4 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -1.420 | 1.233 | 4.161 | — | 100 | 0 | 0 | 0 | 1 | -1 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.339 | -5.335 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | -1.420 | -1.106 | -1.276 | -13.507 | -986 | -2.385 | -1.561 | -1.036 | -942 | -874 | -926 | -779 | -1.335 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -107 | -0 | -88 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | -1.420 | -1.106 | -1.383 | -13.507 | -1.074 | -2.414 | -1.561 | -1.036 | -942 | -874 | -926 | -779 | -1.335 |
| Net financials | 0 | 0 | 0 | -6.450 | -3.528 | -2.323 | 0 | 2.818 | -368 | -14.283 | -10.458 | -7.502 | -33.278 | -51.107 | -25.892 | 8.814 |
| Profit before tax | — | — | — | -7.870 | -4.634 | -3.707 | -13.507 | 1.744 | -2.782 | -15.844 | -11.494 | -8.444 | -34.152 | -52.033 | -26.671 | 7.479 |
| Tax | -0 | -0 | -0 | 40 | -208 | -112 | -0 | 392 | -283 | 944 | -1.145 | -466 | 96 | -264 | 22 | -59 |
| Net profit | — | — | — | -7.910 | -4.426 | -3.594 | -13.507 | 1.352 | -2.499 | -16.788 | -10.349 | -7.978 | -34.248 | -51.769 | -26.693 | 7.538 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 264.325 | 316.336 | 366.038 | 188.574 | 456.745 | 599.519 | 655.303 | 650.434 | 728.288 | 706.188 | 673.579 | 773.190 | 805.741 |
| Equity | — | — | — | 164.539 | 158.631 | 253.580 | 0 | 236.320 | 229.140 | 208.101 | 195.619 | 194.919 | 157.535 | 240.642 | 348.598 | 345.818 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 384.756 | 373.000 |
| Short-term debt | 0 | 0 | 0 | 99.786 | 157.704 | 112.418 | 0 | 220.425 | 370.379 | 447.202 | 454.815 | 533.369 | 548.653 | 432.937 | 39.836 | 86.923 |
| Total debt | 0 | 0 | 0 | 99.786 | 157.704 | 112.418 | 0 | 220.425 | 370.379 | 447.202 | 454.815 | 533.369 | 548.653 | 432.937 | 424.592 | 459.923 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2015 | — | — |
LØ Management | Management | 2014 | — | — |
SW Founder | Founder | 2008 | — | — |
LW Management | Management | 2024 | — | — |
SW Management | Management | 2014 | — | — |
JM Management | Management | 2014 | — | — |
TV Management | Management | 2014 | — | — |
MC Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Martin August Kuper | Management | 0 companies |
| Leif Østergaard | Management | 0 companies |
| Stefan Wernsing | Founder | 0 companies |
| Lukas Wernsing | Management | 0 companies |
| Stefan Wernsing | Management | 0 companies |
| Jesper Mariussen | Management | 0 companies |
| Tommy Vinding Olesen | Management | 0 companies |
| Martinus Cornelis Hendrikus Zwinkels | Management | 0 companies |
| Martin Kuper | Board of Directors | 0 companies |
| Reinhold Georg Knagge | Board of Directors | 0 companies |