| Revenue | DKK -1M | +18% |
| EBITDA | DKK -1,5M | -21% |
| Net profit | DKK 8,5M | +1878% |
| Total assets | DKK 30,3M | -12% |
| Equity | DKK 30M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -23 | -26 | -36 | -17 | -112 | 0 | -172 | -65 | -183 | -246 | -555 | -793 | -850 | -1.005 |
| Staff expenses | -0 | -0 | -0 | -0 | -737 | -435 | -550 | -617 | -541 | -731 | -550 | -477 | -343 | -454 |
| EBITDA | -23 | -26 | -36 | -17 | -849 | -599 | -831 | -682 | -724 | -977 | -1.105 | -1.277 | -1.215 | -1.476 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -13 | -60 | -6 | -6 | -0 | -0 | -0 | -112 | -761 | -274 |
| EBIT | -23 | -26 | -36 | -17 | -863 | -659 | -837 | -688 | -724 | -977 | -1.105 | -1.388 | -1.977 | -1.750 |
| Net financials | 2.217 | -162 | -134 | 3.153 | 1.865 | 2.042 | 1.790 | 2.956 | 1.064 | 28.770 | 1.166 | 1.087 | 2.406 | 10.241 |
| Profit before tax | 2.194 | -188 | -169 | 3.135 | 1.003 | 1.383 | 952 | 2.268 | 340 | 27.794 | 61 | -302 | 429 | 8.491 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 2.194 | -188 | -169 | 3.135 | 1.003 | 1.383 | 952 | 2.268 | 340 | 27.794 | 61 | -302 | 429 | 8.491 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.442 | 5.729 | 5.295 | 5.272 | 5.700 | 6.981 | 7.898 | 16.057 | 18.269 | 38.036 | 37.086 | 36.608 | 34.335 | 30.275 |
| Equity | 2.274 | 1.990 | 1.724 | 4.761 | 5.663 | 6.945 | 7.794 | 9.956 | 10.188 | 37.871 | 36.932 | 36.516 | 33.545 | 30.037 |
| Long-term debt | 2.001 | 1.943 | 1.097 | 494 | 0 | 0 | 0 | 5.085 | 6.629 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.167 | 1.796 | 2.474 | 18 | 37 | 36 | 104 | 1.016 | 1.451 | 165 | 153 | 92 | 790 | 238 |
| Total debt | 3.168 | 3.740 | 3.571 | 511 | 37 | 36 | 104 | 6.101 | 8.081 | 165 | 153 | 92 | 790 | 238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2022 | — | — |
PW Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Walther Sørensen | Management | 0 companies |
| Pernille Weinreich Jessen | Management | 0 companies |