| Revenue | DKK -29K | -122% |
| EBITDA | DKK -63K | -100% |
| Net profit | DKK -57K | -125% |
| Total assets | DKK 106K | -50% |
| Equity | DKK 82K | -41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.073 | -992 | — | — | 432 | 387 | 215 | 178 | 186 | 189 | 326 | 273 | 132 | -29 |
| Staff expenses | -546 | -368 | -0 | -0 | -256 | -244 | -227 | -140 | -171 | -94 | -275 | -187 | -163 | -34 |
| EBITDA | 43 | -135 | 0 | 0 | 176 | 143 | -12 | 38 | 15 | 96 | 50 | 86 | -32 | -63 |
| Depreciation & amort. | -0 | -7 | -0 | -0 | -30 | -30 | -27 | -33 | -33 | -33 | -0 | -0 | -0 | -0 |
| EBIT | 43 | -142 | 0 | 0 | 146 | 114 | -40 | 5 | -18 | 63 | 50 | 86 | -32 | -63 |
| Net financials | 0 | -1 | 0 | 0 | -5 | -2 | -12 | -3 | -6 | -9 | -2 | -1 | -1 | -0 |
| Profit before tax | 43 | -143 | 0 | 0 | 141 | 111 | -51 | 2 | -24 | 54 | 48 | 85 | -32 | -63 |
| Tax | 11 | -32 | -0 | -0 | 35 | 27 | -9 | 1 | -4 | 12 | 11 | 19 | -7 | -6 |
| Net profit | 32 | -111 | 0 | 0 | 107 | 85 | -42 | 1 | -20 | 42 | 37 | 66 | -25 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 231 | 401 | 0 | 0 | 348 | 257 | 255 | 182 | 192 | 148 | 156 | 225 | 213 | 106 |
| Equity | 112 | 222 | 0 | 0 | 197 | 171 | 38 | 39 | 19 | 61 | 99 | 164 | 139 | 82 |
| Long-term debt | 0 | -32 | 0 | 0 | 0 | 0 | 149 | 113 | 43 | 0 | 8 | 19 | 0 | 0 |
| Short-term debt | 119 | -146 | 0 | 0 | 150 | 86 | 67 | 30 | 129 | 87 | 50 | 42 | 74 | 24 |
| Total debt | 119 | -178 | 0 | 0 | 150 | 86 | 217 | 143 | 173 | 87 | 58 | 61 | 74 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YC Management | Management | 2011 | — | — |
NS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W 5 HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Yair Czitrom | Management | 0 companies |
| Nicolai Steen Jørgensen | Management | 0 companies |