| Revenue | DKK -1,4M | -265% |
| EBITDA | DKK -2,1M | -637% |
| Net profit | DKK -3,7M | -2280% |
| Total assets | DKK 38,1M | +127% |
| Equity | DKK 21,5M | +111% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 31 | 75 | 228 | 46 | 153 | 179 | 405 | 467 | 243 | 204 | -723 | 873 | -1.443 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -725 | -518 | -484 | -644 |
| EBITDA | 0 | 31 | 796 | 1.228 | 1.436 | 153 | 179 | 405 | 467 | 243 | -521 | -1.241 | 389 | -2.087 |
| Depreciation & amort. | -0 | -0 | -128 | -164 | 695 | 152 | -530 | -409 | -294 | -178 | -540 | -557 | -539 | -992 |
| EBIT | 0 | 31 | 669 | 1.065 | 741 | 1 | -351 | -4 | 173 | 64 | -1.061 | -1.799 | -151 | -3.079 |
| Net financials | 0 | 0 | 0 | -159 | -93 | -197 | -77 | -70 | -40 | -27 | -116 | -526 | -203 | -673 |
| Profit before tax | 0 | 31 | 669 | 906 | 648 | -197 | -428 | -74 | 133 | 37 | -1.178 | -2.325 | -353 | -3.752 |
| Tax | -0 | 8 | 20 | 331 | 149 | 311 | -131 | -99 | 29 | 250 | -93 | -262 | -199 | -86 |
| Net profit | 0 | 23 | 646 | 575 | 499 | -508 | -296 | 25 | 104 | -213 | -1.085 | -2.064 | -154 | -3.666 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 6.517 | 9.550 | 8.951 | 13.505 | 10.913 | 10.211 | 8.986 | 8.931 | 16.808 | 18.183 | 17.516 | 16.748 | 38.077 |
| Equity | — | 1.654 | 2.299 | 2.874 | 3.373 | 3.865 | 3.569 | 3.594 | 3.697 | 3.484 | 2.399 | 10.336 | 10.182 | 21.516 |
| Long-term debt | 0 | 8.388 | 0 | 8.135 | 7.917 | 7.432 | 7.689 | 7.825 | 7.062 | 5.491 | 5.257 | 3.901 | 0 | 0 |
| Short-term debt | 0 | 0 | 7.251 | 1.112 | 5.282 | 2.417 | 1.909 | 705 | 1.374 | 10.054 | 12.642 | 4.872 | 6.480 | 16.486 |
| Total debt | 0 | 4.863 | 7.251 | 9.247 | 13.198 | 9.848 | 9.598 | 8.530 | 8.436 | 15.545 | 17.899 | 8.773 | 6.480 | 16.561 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Founder | Founder | 2010 | — | — |
JR Management | Management | 2014 | — | — |
JH Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moonshine Holding ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Winther Hansen | Founder | 0 companies |
| Jan Revald | Management | 0 companies |
| Joan Hansen | Founder | 0 companies |