| Revenue | DKK 245K | -19% |
| EBITDA | DKK -367K | +40% |
| Net profit | DKK -631K | +3% |
| Total assets | DKK 2,4M | -24% |
| Equity | DKK -388K | -260% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.606 | -157 | 565 | 1.262 | 655 | 1.250 | 721 | 423 | 673 | 1.425 | 1.327 | 304 | 245 |
| Staff expenses | -2.317 | -676 | -78 | -446 | -522 | -633 | -496 | -367 | -507 | -941 | -815 | -918 | -613 |
| EBITDA | -4.941 | -643 | 474 | 816 | 133 | 617 | 226 | 56 | 166 | 485 | 512 | -613 | -367 |
| Depreciation & amort. | -0 | -0 | -0 | -13 | -6 | -0 | -22 | -22 | -22 | -33 | -57 | -50 | -97 |
| EBIT | -4.941 | -643 | 474 | 803 | 127 | 617 | 203 | 34 | 144 | 452 | 456 | -663 | -464 |
| Net financials | -356 | -409 | -248 | -129 | -100 | -135 | -140 | -130 | -78 | -86 | -118 | -161 | -167 |
| Profit before tax | -5.298 | -1.052 | 226 | 674 | 27 | 482 | 64 | -96 | 66 | 366 | 337 | -824 | -631 |
| Tax | -0 | -0 | -820 | -0 | -224 | -128 | -4 | -0 | 12 | 7 | 103 | -173 | -0 |
| Net profit | -5.298 | -1.052 | 1.046 | 674 | 250 | 610 | 68 | -96 | 54 | 359 | 235 | -651 | -631 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 519 | 779 | 1.418 | 1.601 | 1.148 | 2.150 | 2.174 | 1.936 | 2.271 | 3.004 | 3.307 | 3.143 | 2.391 |
| Equity | — | -2.210 | -1.165 | -490 | -240 | 370 | 438 | 668 | 722 | 609 | 694 | 243 | -388 |
| Long-term debt | 1.853 | 1.040 | 791 | 244 | 336 | 438 | 476 | 0 | 0 | 0 | 450 | 335 | 613 |
| Short-term debt | 2.460 | 2.292 | 1.452 | 1.847 | 1.052 | 1.342 | 1.260 | 1.267 | 1.549 | 2.395 | 2.163 | 2.565 | 2.165 |
| Total debt | 4.313 | 3.332 | 2.582 | 2.091 | 1.388 | 1.780 | 1.736 | 1.267 | 1.549 | 2.395 | 2.613 | 2.900 | 2.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GW Founder | Founder | 2011 | — | — |
KJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
SS Founder | Founder | 2011 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
JORLET & KJÆR ApS | Company | 33.3% | 33.3% | 2023 |
Frederiksminde ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 10.0% | 10.0% | 2013 | |
SPJ 2016 Holding IVS | Company | 15.0% | 15.0% | 2016 |
AHJ 2016 Holding ApS | Company | 50.0% | 50.0% | 2016 |
JAERIM INVEST A/S | Company | 10.0% | 10.0% | 2013 |
| Individual | 10.0% | 10.0% | 2013 | |
SW HOLDING DANMARK ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Warming | Founder | 0 companies |
| Klaus Jorlet Kjær | Chief Executive Officer | 0 companies |
| Svend Stenberg Mølholt | Founder | 0 companies |
| Christina Bredgaard | Chief Executive Officer | 0 companies |
| Henrik Busch | Board of Directors | 0 companies |
| Tom Weidner | Chairman | 0 companies |
| John Monrad Aagaard | Board of Directors | 0 companies |
| Louise Prieme Langkilde | Board of Directors | 0 companies |
| Søren Hvalsøe Garde | Board of Directors | 0 companies |
| Henrik Hjermov | Board of Directors | 0 companies |
| Eydun Mortensen | Board of Directors | 0 companies |
| José Sixto De la Iglesia Garcia-Guerrero | Board of Directors | 0 companies |
| Joan Josep Alvarez Moran | Chairman | 0 companies |