| Revenue | DKK 2,1M | +0% |
| EBITDA | DKK 671K | +30% |
| Net profit | DKK 470K | +36% |
| Total assets | DKK 2,6M | +0% |
| Equity | DKK 1,9M | -2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -294 | 201 | 468 | 1.276 | 1.455 | 1.077 | 1.827 | 1.662 | 1.993 | 2.064 | 2.793 | 5.222 | 2.058 | 2.055 |
| Staff expenses | -589 | -312 | -326 | -660 | -974 | -792 | -1.028 | -1.192 | -1.132 | -1.335 | -1.388 | -1.890 | -1.542 | -1.385 |
| EBITDA | -883 | -111 | 143 | 615 | 481 | 286 | 799 | 469 | 862 | 729 | 1.406 | 3.332 | 516 | 671 |
| Depreciation & amort. | -178 | -121 | -127 | -152 | -139 | -30 | -28 | -33 | -14 | -23 | -23 | -46 | -54 | -48 |
| EBIT | -1.061 | -231 | 15 | 463 | 342 | 255 | 771 | 437 | 848 | 706 | 1.383 | 3.286 | 462 | 622 |
| Net financials | -105 | -63 | -54 | -50 | -36 | -24 | -19 | -23 | -13 | -14 | -22 | -39 | -19 | -19 |
| Profit before tax | -1.166 | -294 | -39 | 413 | 305 | 231 | 752 | 414 | 835 | 692 | 1.361 | 3.248 | 444 | 603 |
| Tax | -0 | -0 | -0 | -236 | 68 | 51 | 167 | 93 | 186 | 154 | 303 | 718 | 99 | 133 |
| Net profit | -1.166 | -294 | -39 | 649 | 237 | 180 | 586 | 321 | 649 | 538 | 1.059 | 2.529 | 344 | 470 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 665 | 575 | 658 | 712 | 961 | 1.155 | 1.849 | 1.207 | 2.257 | 2.221 | 4.670 | 4.165 | 2.624 | 2.633 |
| Equity | -1.016 | -1.310 | -1.349 | -700 | -463 | -283 | 303 | 624 | 1.273 | 1.433 | 2.377 | 2.629 | 1.974 | 1.944 |
| Long-term debt | 949 | 993 | 1.195 | 1.196 | 1.018 | 1.012 | 696 | 33 | 46 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 732 | 892 | 812 | 216 | 405 | 426 | 850 | 550 | 938 | 788 | 2.293 | 1.521 | 630 | 666 |
| Total debt | 1.681 | 1.885 | 2.007 | 1.412 | 1.424 | 1.437 | 1.546 | 583 | 984 | 788 | 2.293 | 1.521 | 630 | 666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2011 | — | — |
JM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WIMØ Holding ApS | Company | 100.0% | 100.0% | 2022 |
JEM INVESTMENT ApS | Company | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Wiis | Management | 0 companies |
| Jesper Mølgaard Jensen | Management | 0 companies |
| Ulrik Stadelhofer | Board of Directors | 0 companies |
| Steen Bagger-Sørensen | Board of Directors | 0 companies |
| Hans-Henrik Horsted Eriksen | Chairman | 0 companies |