| Revenue | DKK 3,9M | +834% |
| EBITDA | DKK 780K | +1703% |
| Net profit | DKK 585K | +1127% |
| Total assets | DKK 2,4M | +162% |
| Equity | DKK 1M | +94% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 347 | 126 | 758 | 415 | 3.879 |
| Staff expenses | -22 | -361 | -449 | -464 | -3.099 |
| EBITDA | 325 | -235 | 309 | -49 | 780 |
| Depreciation & amort. | -47 | -46 | -37 | -27 | -30 |
| EBIT | 278 | -281 | 272 | -75 | 749 |
| Net financials | 6 | -2 | -1 | 2 | 7 |
| Profit before tax | 285 | -283 | 270 | -73 | 756 |
| Tax | 63 | -62 | 59 | -16 | 171 |
| Net profit | 222 | -221 | 211 | -57 | 585 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.341 | 1.060 | 1.144 | 902 | 2.361 |
| Equity | 598 | 377 | 587 | 530 | 1.027 |
| Long-term debt | 69 | 0 | 2 | 0 | 58 |
| Short-term debt | 667 | 684 | 553 | 371 | 1.177 |
| Total debt | 736 | 684 | 555 | 371 | 1.235 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JW Management | Management | 2025 |
MS Management | Management | 2025 |
| Former (2) | ||
KL Management | Management | 2023 – 2025 |
HH Management | Management | 2010 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Larsen | Management | 0 companies |
| Jonas Wandkær Sørensen | Management | 0 companies |
| Mette Sørensen | Management | 0 companies |
| Henrik Hansen | Management | 0 companies |