| Revenue | DKK -216K | -525% |
| EBITDA | DKK -216K | -525% |
| Net profit | DKK -1M | -82% |
| Total assets | DKK 13,1M | +39% |
| Equity | DKK -3,3M | -43% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | 171 | 425 | 21 | 8 | 16 | — | -33 | 7 | -354 | -457 | 51 | -216 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -0 | -0 |
| EBITDA | 258 | 171 | 425 | 21 | 8 | 16 | 0 | -33 | 7 | -354 | -461 | 51 | -216 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -141 | -231 | -382 | -494 | -535 |
| EBIT | 258 | 171 | 425 | 21 | 8 | 16 | 0 | -33 | -134 | -585 | -843 | -444 | -751 |
| Net financials | 4.109 | 3.624 | 1.325 | -5 | -1 | 3.844 | -75 | -58 | -112 | -83 | -97 | -260 | -531 |
| Profit before tax | 4.367 | 3.795 | 1.750 | 16 | 7 | 3.860 | -75 | -92 | -246 | -668 | -940 | -704 | -1.282 |
| Tax | -24 | -0 | 5 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | 28 | -155 | -282 |
| Net profit | 4.391 | 3.795 | 1.745 | 12 | 7 | 3.860 | -75 | -92 | -246 | -668 | -968 | -549 | -1.000 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.536 | 18.546 | 17.367 | 12.995 | 12.575 | 6.318 | 7.629 | 1.151 | 3.424 | 4.557 | 6.268 | 9.386 | 13.073 |
| Equity | 4.471 | 6.662 | 8.407 | 2.419 | 2.426 | 6.286 | 211 | 120 | -126 | -794 | -1.762 | -2.311 | -3.312 |
| Long-term debt | 12.588 | 10.324 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.436 | 13.396 |
| Short-term debt | 2.477 | 11.884 | 8.959 | 10.576 | 10.149 | 32 | 7.418 | 1.032 | 3.550 | 5.351 | 7.629 | 2.779 | 2.338 |
| Total debt | 15.065 | 11.884 | 8.959 | 10.576 | 10.149 | 32 | 7.418 | 1.032 | 3.550 | 5.351 | 7.629 | 11.215 | 15.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
SC Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
PVS MANAGEMENT ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 10.0% | 10.0% | 2014 | |
BLSH MANAGEMENT ApS | Company | 50.0% | 50.0% | 2020 |
B23 VENTURES APS | Company | 10.0% | 10.0% | 2020 |
Southpaw Capital ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Walther Øyrabø | Chief Executive Officer | 0 companies |
| Steen Christensen | Founder | 0 companies |