| Revenue | DKK 572K | -568% |
| EBITDA | DKK -47K | +87% |
| Net profit | DKK -51K | +80% |
| Total assets | DKK 4M | +8% |
| Equity | DKK -137K | -59% |
| Employees | 2 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 90 | 222 | 462 | 308 | 351 | 755 | 382 | 29 | -3 | 199 | 474 | -177 | -122 | 572 |
| Staff expenses | -0 | -7 | -3 | -415 | -332 | -229 | -820 | -99 | -0 | -0 | -266 | -440 | -280 | -231 | -619 |
| EBITDA | -64 | 73 | 211 | 46 | -24 | 122 | -65 | 283 | 29 | -3 | -67 | 33 | -457 | -354 | -47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56 | -56 | -6 | -8 |
| EBIT | -64 | 73 | 211 | 46 | -24 | 122 | -65 | 283 | 29 | -3 | -67 | -22 | -513 | -359 | -55 |
| Net financials | 5 | 2 | 12 | 24 | 27 | 18 | 24 | -10 | 11 | 6 | 14 | 44 | 63 | 39 | -10 |
| Profit before tax | -59 | 75 | 224 | 70 | 3 | 140 | -41 | 273 | 40 | 3 | -53 | 22 | -450 | -320 | -65 |
| Tax | -15 | 19 | 56 | 18 | 1 | 33 | -7 | 60 | -2 | 1 | -0 | -0 | -0 | -70 | -14 |
| Net profit | -45 | 57 | 168 | 52 | 2 | 107 | -34 | 213 | 42 | 2 | -53 | 22 | -450 | -250 | -51 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34 | 119 | 419 | 627 | 931 | 1.739 | 1.795 | 1.824 | 1.892 | 1.951 | 3.195 | 3.070 | 3.468 | 3.692 | 3.980 |
| Equity | 35 | 92 | 260 | 312 | 314 | 421 | 388 | 601 | 643 | 645 | 592 | 614 | 164 | -86 | -137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 735 | 657 | 1.198 | 1.303 | 2.577 | 2.454 | 3.299 | 3.768 | 3.945 |
| Short-term debt | -2 | 27 | 159 | 316 | 617 | 1.318 | 672 | 567 | 52 | 3 | 26 | 2 | 6 | 10 | 173 |
| Total debt | -2 | 27 | 159 | 316 | 617 | 1.318 | 1.408 | 1.224 | 1.249 | 1.306 | 2.603 | 2.457 | 3.305 | 3.778 | 4.117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WR Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W HOLDINGS ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| William Ravn Nielsen | Management | 0 companies |