| Revenue | DKK 285K | -22% |
| EBITDA | DKK -17K | -125% |
| Net profit | DKK -23K | -150% |
| Total assets | DKK 1M | -14% |
| Equity | DKK 549K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 184 | 1.558 | 1.653 | 387 | 417 | 439 | 327 | 375 | 484 | 479 | 415 | 367 | 285 |
| Staff expenses | -365 | -295 | -277 | -256 | -263 | -262 | -258 | -292 | -292 | -275 | -279 | -298 | -302 |
| EBITDA | -181 | -16 | 78 | 131 | 154 | 177 | 69 | 71 | 175 | 189 | 121 | 69 | -17 |
| Depreciation & amort. | 14 | -14 | -14 | -16 | -18 | -3 | -4 | -6 | -9 | -9 | -10 | -8 | -9 |
| EBIT | -195 | -30 | 64 | 115 | 136 | 173 | 65 | 65 | 166 | 180 | 112 | 60 | -26 |
| Net financials | -12 | -6 | -9 | -8 | -3 | -2 | 2 | -1 | -3 | -4 | -4 | 0 | -0 |
| Profit before tax | -207 | -36 | 54 | 108 | 133 | 172 | 67 | 64 | 163 | 176 | 107 | 61 | -26 |
| Tax | -48 | -9 | 13 | 25 | 20 | 40 | 16 | 14 | 36 | 39 | 24 | 14 | -3 |
| Net profit | -159 | -27 | 41 | 82 | 113 | 131 | 50 | 50 | 127 | 137 | 83 | 47 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 617 | 655 | 635 | 809 | 922 | 1.031 | 1.000 | 1.065 | 1.338 | 1.222 | 1.221 | 1.168 | 1.004 |
| Equity | 141 | 113 | 154 | 206 | 290 | 383 | 424 | 458 | 495 | 542 | 576 | 573 | 549 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 476 | 541 | 480 | 603 | 633 | 648 | 576 | 607 | 842 | 679 | 646 | 596 | 455 |
| Total debt | 476 | 541 | 480 | 603 | 633 | 648 | 576 | 607 | 842 | 679 | 646 | 596 | 455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2011 | — | — |
TK Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W&W af 2018 Holding ApS | Company | 66.7% | 66.7% | 2019 |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Per Houmann Christensen | Management | 0 companies |
| Torben Krogh | Founder | 0 companies |
| Frank Visti Møbjerg | Board of Directors | 0 companies |