| Revenue | DKK 3,4M | +62% |
| EBITDA | DKK 396K | +38% |
| Net profit | DKK 52K | -2% |
| Total assets | DKK 9,6M | +12% |
| Equity | DKK 6,6M | +1% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.915 | 323 | 74 | 2.819 | 3.504 | 8.520 | 18.795 | 14.840 | 9.851 | 2.848 | 4.840 | 2.081 | 3.380 |
| Staff expenses | -509 | -262 | -42 | -1.747 | -3.171 | -5.454 | -8.239 | -10.737 | -9.360 | -6.997 | -2.940 | -1.793 | -2.981 |
| EBITDA | 410 | 61 | 32 | 1.072 | 334 | 3.065 | 10.556 | 4.003 | 491 | -4.149 | 1.898 | 288 | 396 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -6 | -28 | -366 | -595 | -484 | -254 | -155 | -173 |
| EBIT | 410 | 61 | 32 | 1.072 | 334 | 3.060 | 10.528 | 3.637 | -103 | -4.633 | 1.643 | 132 | 223 |
| Net financials | 4 | 24 | -17 | -152 | -226 | -680 | -734 | -940 | 94 | -94 | -276 | -57 | -150 |
| Profit before tax | 414 | 85 | 14 | 920 | 108 | 2.380 | 9.794 | 2.697 | -9 | -4.727 | 1.368 | 75 | 72 |
| Tax | 104 | 21 | 4 | 203 | 33 | 531 | 2.160 | 591 | -4 | -555 | -121 | 22 | 20 |
| Net profit | 310 | 63 | 10 | 718 | 75 | 1.849 | 7.635 | 2.107 | -5 | -4.172 | 1.489 | 54 | 52 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.101 | 768 | 503 | 2.545 | 2.989 | 5.367 | 17.342 | 16.632 | 12.965 | 10.052 | 9.810 | 8.590 | 9.598 |
| Equity | 390 | 454 | 264 | 881 | 556 | 2.405 | 11.540 | 10.646 | 10.141 | 5.970 | 7.459 | 6.513 | 6.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 294 | 644 | 644 | 644 | 794 | 841 | 872 |
| Short-term debt | 711 | 315 | 240 | 1.664 | 2.430 | 2.895 | 5.330 | 4.939 | 2.073 | 3.438 | 1.558 | 1.237 | 2.161 |
| Total debt | 711 | 315 | 240 | 1.664 | 2.430 | 2.895 | 5.624 | 5.584 | 2.717 | 4.083 | 2.352 | 2.078 | 3.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CI Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
WR Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W HOLDINGS ApS | Company | 66.7% | 66.7% | 2025 |
MEDIUM HOLDING ApS | Company | 20.0% | 20.0% | 2025 |
EB Venner ApS | Company | 10.0% | 10.0% | 2019 |
Krop og Hormoner ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gitte Elbæk Kobbelgaard Dalberg-Larsen | Chief Executive Officer | 0 companies |
| Christoffer Immanuel Lund Nielsen | Chief Executive Officer | 0 companies |
| William Ravn Nielsen | Management | 0 companies |
| Kristian Funch Meincke | Board of Directors | 0 companies |
| Filip Domagala | Board of Directors | 0 companies |