| Revenue | DKK 1,8M | +96% |
| EBITDA | DKK 1,8M | +96% |
| Net profit | DKK 1,4M | +61% |
| Total assets | DKK 3,1M | +82% |
| Equity | DKK 2,4M | +133% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -454 | 770 | 443 | 828 | 1.548 | 450 | 194 | 613 | 249 | 136 | 125 | 914 | 1.789 |
| Staff expenses | -1.178 | -2 | -513 | -559 | -590 | -577 | -375 | -350 | -387 | -246 | -0 | -0 | -0 |
| EBITDA | 723 | 768 | -70 | 269 | 958 | -137 | -190 | 263 | -138 | -110 | 125 | 914 | 1.789 |
| Depreciation & amort. | -0 | -0 | -20 | -5 | -16 | -31 | -29 | -30 | -10 | -7 | -17 | -0 | -66 |
| EBIT | 723 | 768 | -90 | 265 | 942 | -168 | -219 | 233 | -148 | -118 | 108 | 914 | 1.723 |
| Net financials | -4 | -3 | -3 | -10 | -1 | 6 | -1 | -0 | 143 | 168 | -61 | -59 | 2 |
| Profit before tax | 726 | 765 | -93 | 255 | 941 | -163 | -221 | 233 | -6 | 50 | 47 | 855 | 1.725 |
| Tax | -0 | 17 | -18 | 60 | 243 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | 347 |
| Net profit | 726 | 747 | -75 | 195 | 698 | -159 | -221 | 233 | -6 | 50 | 47 | 855 | 1.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 340 | 0 | 0 | 761 | 1.768 | 741 | 420 | 666 | 866 | 518 | 531 | 1.697 | 3.094 |
| Equity | 646 | 0 | 0 | 167 | 865 | 206 | -15 | 218 | 178 | 134 | 180 | 1.036 | 2.414 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -986 | 0 | 0 | 593 | 900 | 535 | 435 | 449 | 687 | 384 | 350 | 661 | 681 |
| Total debt | -986 | 0 | 0 | 593 | 900 | 535 | 435 | 449 | 687 | 384 | 350 | 661 | 681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Management | Management | 2012 | — | — |
JB Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WARNER HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Warner | Management | 0 companies |
| Jan Bødker Kristensen | Management | 0 companies |