| Revenue | DKK 0 | — |
| EBITDA | DKK -174K | -110% |
| Net profit | DKK -847K | -145% |
| Total assets | DKK 3M | -92% |
| Equity | DKK 2,3M | -94% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56.179 | 53.599 | 48.452 | 51.264 | 63.578 | 72.660 | 14.038 | 75.772 | 85.726 | 84.925 | 98.521 | 94.516 | 100.667 | 606 | 0 |
| Staff expenses | -44.087 | -41.288 | -35.065 | -41.174 | -51.349 | -59.273 | -12.650 | -63.457 | -70.884 | -76.297 | -89.804 | -84.553 | -160.993 | -2.109 | -16 |
| EBITDA | 2.924 | 3.024 | 2.404 | 2.474 | 3.061 | 3.637 | 686 | 3.869 | 5.278 | 4.092 | 4.989 | 4.803 | 4.925 | 1.817 | -174 |
| Depreciation & amort. | -248 | -457 | -179 | -36 | -37 | -169 | -14 | -166 | -1.127 | -178 | -173 | -78 | -100 | -0 | -0 |
| EBIT | 2.675 | 2.568 | 2.225 | 2.438 | 3.024 | 3.468 | 672 | 3.704 | 4.151 | 3.914 | 4.816 | 4.725 | 4.826 | 1.817 | -174 |
| Net financials | 0 | -31 | -1 | -45 | -40 | -55 | -7 | -214 | -220 | -120 | -371 | -476 | -217 | 646 | -719 |
| Profit before tax | 2.675 | 2.537 | 2.224 | 2.393 | 2.984 | 3.413 | 665 | 3.489 | 3.931 | 3.793 | 4.445 | 4.249 | 4.609 | 2.463 | -892 |
| Tax | 710 | 706 | 590 | 602 | 791 | 1.045 | 85 | 998 | 1.096 | 857 | 1.024 | 1.028 | 1.143 | 567 | -45 |
| Net profit | 1.965 | 1.831 | 1.634 | 1.791 | 2.192 | 2.368 | 580 | 2.492 | 2.835 | 2.937 | 3.421 | 3.220 | 3.466 | 1.896 | -847 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 23.557 | 20.372 | 22.298 | 24.569 | 30.710 | 33.226 | 39.574 | 40.048 | 43.368 | 54.814 | 51.291 | 44.967 | 44.420 | 39.535 | 3.000 |
| Equity | 7.254 | 9.085 | 10.719 | 12.509 | 14.702 | 17.070 | 17.649 | 20.141 | 22.976 | 25.912 | 29.334 | 32.554 | 36.020 | 37.916 | 2.340 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.031 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.303 | 11.288 | 11.579 | 12.060 | 16.008 | 16.156 | 21.924 | 19.908 | 17.361 | 28.901 | 21.958 | 12.413 | 8.400 | 1.619 | 660 |
| Total debt | 16.303 | 11.288 | 11.579 | 12.060 | 16.008 | 16.156 | 21.924 | 19.908 | 20.393 | 28.901 | 21.958 | 12.413 | 8.400 | 1.619 | 660 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WI Founder | Founder | 2007 | — | — |
LÖ Management | Management | 2011 | — | — |
IP Management | Management | 2023 | — | — |
KM Management | Management | 2022 | — | — |
LK Management | Management | 2017 | — | — |
TK Unofficial title | Unofficial title | 2025 | — | — |
KK Management | Management | 2023 | — | — |
TJ Management | Management | 2007 | — | — |
CD Management | Management | 2017 | — | — |
JA Management | Management | 2017 | — | — |
MP Unofficial title | Unofficial title | 2025 | — | — |
HF Management | Management | 2011 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
RD Management | Management | 2011 | — | — |
JH Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| WMware International Limited | Founder | 0 companies |
| Louise Öström | Management | 0 companies |
| Ivy Pong | Management | 0 companies |
| Kieran Michael Barry Murphy | Management | 0 companies |
| Lars-Bo Klausen | Management | 0 companies |
| Thomas Korfix Gjøl-Trønning | Unofficial title | 0 companies |
| Karen Kong | Management | 0 companies |
| Thomas James Jurewicz | Management | 0 companies |
| Craig Douglas Norris | Management | 0 companies |
| James Andrew Munk | Management | 0 companies |
| Maria Pilar Garcia Berdejo | Unofficial title | 0 companies |
| Helle Frank Liautaud | Management | 0 companies |
| Kieran Michael Barry Murphy | Chief Executive Officer | 0 companies |
| Robynne Dalrymple Sisco | Management | 0 companies |
| Joanne Holloway | Management | 0 companies |