| Revenue | DKK -23K | -48% |
| EBITDA | DKK -23K | +48% |
| Net profit | DKK 1,8M | +193% |
| Total assets | DKK 64,7M | +2% |
| Equity | DKK 64,5M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | -53 | -90 | -80 | -47 | -63 | -73 | -27 | -57 | -63 | -45 | — | -44 | -23 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -35 | -53 | -90 | -80 | -47 | -63 | -73 | -27 | -57 | -63 | -45 | — | -44 | -23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | -53 | -90 | -80 | -47 | -63 | -73 | -27 | -57 | -63 | -45 | — | -44 | -23 |
| Net financials | -25.612 | -13.818 | -11.882 | -8.547 | -4.326 | -7.276 | -4.956 | -5.739 | -40.365 | -13.656 | 2.546 | 0 | 671 | 1.862 |
| Profit before tax | -25.647 | -13.871 | -11.972 | -8.627 | -4.373 | -7.339 | -5.029 | -5.766 | -40.422 | -13.719 | 2.501 | — | 627 | 1.839 |
| Tax | 424 | 169 | 13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -26.071 | -14.040 | -11.985 | -8.627 | -4.373 | -7.339 | -5.029 | -5.766 | -40.422 | -13.719 | 2.501 | — | 627 | 1.839 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 162.056 | 153.243 | 145.404 | 136.799 | 132.352 | 125.038 | 119.652 | 113.908 | 73.499 | 59.720 | 60.929 | 0 | 63.249 | 64.681 |
| Equity | 2.239 | 23.199 | 144.244 | 135.617 | 131.244 | 123.905 | 118.876 | 113.110 | 72.688 | 58.970 | 60.149 | — | 62.634 | 64.472 |
| Long-term debt | 159.380 | 129.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -120 | 125 |
| Short-term debt | 437 | 465 | 1.160 | 1.182 | 1.108 | 1.133 | 776 | 798 | 811 | 750 | 780 | 0 | 615 | 209 |
| Total debt | 159.817 | 130.044 | 1.160 | 1.182 | 1.108 | 1.133 | 776 | 798 | 811 | 750 | 780 | 0 | 615 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JT Management | Management | 2023 | — | — |
DE Management | Management | 2013 | — | — |
NF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
LF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
JP Management | Management | 2016 | — | — |
HA Management | Management | 2021 | — | — |
JV Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Mattis Willms | Chief Executive Officer | 0 companies |
| John Thomas Reilly | Management | 0 companies |
| David Escudero Cuesta | Management | 0 companies |
| Niels Feerup | Chief Executive Officer | 0 companies |
| Lars Fahlmann | Chief Executive Officer | 0 companies |
| Jesús Pablo Fernández Morán | Management | 0 companies |
| Hans Aksel Pedersen | Management | 0 companies |
| José Victorio Diaz Gómez | Management | 0 companies |
| Bradley Phillip Loxley | Chairman | 0 companies |
| Yann Caillère | Chairman | 0 companies |
| Felix Fernando Eiroa Giménez | Board of Directors | 0 companies |
| Juan José López Taracena | Chairman | 0 companies |
| Pedro Maria Cortés Urbán | Board of Directors | 0 companies |
| Golding Richard Thomas Walter Sadler | Chairman | 0 companies |
| Isidoro Díez Caveda | Board of Directors | 0 companies |
| Enrique Weickert Molina | Board of Directors | 0 companies |
| Guido Zucchi | Board of Directors | 0 companies |
| Yaelle Sophie Biriotti ep Boquet | Board of Directors | 0 companies |
| Juan Pablo Romero Cuadra | Chairman | 0 companies |