| Revenue | DKK -100K | -65% |
| EBITDA | DKK -592K | +23% |
| Net profit | DKK -2,3M | -133% |
| Total assets | DKK 57K | -99% |
| Equity | DKK -1,6M | -308% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 620 | 615 | 1.198 | 1.895 | 1.936 | 1.094 | 1.210 | 1.644 | 1.325 | -4.863 | -282 | -100 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 564 | 546 | 962 | 1.680 | 1.563 | 285 | 422 | 823 | 484 | -5.754 | -771 | -592 |
| Depreciation & amort. | -54 | -54 | -432 | -560 | -242 | -121 | -90 | -90 | -90 | -45 | -200 | -0 |
| EBIT | 509 | 492 | 530 | 1.120 | 1.321 | 163 | 332 | 733 | 394 | -5.799 | -971 | -592 |
| Net financials | -320 | -365 | -411 | -361 | -320 | -15 | -122 | -127 | -44 | -34 | -25 | -1.726 |
| Profit before tax | 190 | 127 | 120 | 759 | 1.000 | 148 | 210 | 606 | 351 | -5.833 | -996 | -2.317 |
| Tax | 50 | 27 | 11 | 186 | 236 | 33 | 46 | 133 | 77 | -38 | -0 | -0 |
| Net profit | 140 | 100 | 109 | 573 | 765 | 115 | 164 | 473 | 274 | -5.795 | -996 | -2.317 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.525 | 10.119 | 12.207 | 14.696 | 11.272 | 12.761 | 10.455 | 11.184 | 10.932 | 4.971 | 4.155 | 57 |
| Equity | 2.721 | 5.071 | 5.179 | 5.752 | 6.517 | 6.632 | 6.796 | 7.269 | 7.543 | 1.748 | 752 | -1.566 |
| Long-term debt | 5.066 | 0 | 5.868 | 5.122 | 1.672 | 1.359 | 1.031 | 2.020 | 965 | 0 | 0 | 0 |
| Short-term debt | 628 | 4.911 | 1.011 | 3.517 | 3.083 | 4.771 | 2.605 | 1.862 | 2.386 | 3.223 | 3.404 | 1.622 |
| Total debt | 5.694 | 4.911 | 6.879 | 8.638 | 4.755 | 6.129 | 3.636 | 3.882 | 3.351 | 3.223 | 3.404 | 1.622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2012 | — | — |
MJ Unofficial title | Unofficial title | 2025 | — | — |
PJ Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINANCIAL BUSINESS INVESTMENT (FBI) ApS | Company | 100.0% | 100.0% | 2016 |
Omega Innovation ApS | Company | 10.0% | 10.0% | 2010 |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Wulff Petersen | Management | 0 companies |
| Morten Jensen | Unofficial title | 0 companies |
| P/F J.S.S. Consult | Founder | 0 companies |
| Jógvan Sundstein | Chairman | 0 companies |
| René Poul Juszczyk | Board of Directors | 0 companies |
| Geir Wilhelm Wold | Board of Directors | 0 companies |