| Revenue | DKK 2,5M | +21% |
| EBITDA | DKK -129K | +30% |
| Net profit | DKK -673K | +54% |
| Total assets | DKK 8M | +17% |
| Equity | DKK -2,3M | -40% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.084 | 1.388 | 5.143 | 4.219 | 3.492 | 3.128 | 2.152 | 2.129 | 2.164 | 2.241 | 2.058 | 2.491 |
| Staff expenses | -1.058 | -2.059 | -4.865 | -4.350 | -3.662 | -3.197 | -1.982 | -1.931 | -2.012 | -2.232 | -2.243 | -2.620 |
| EBITDA | 25 | -671 | 278 | -131 | -171 | -69 | 170 | 198 | 152 | 9 | -185 | -129 |
| Depreciation & amort. | -40 | -41 | -41 | -0 | -10 | -11 | -347 | -460 | -543 | -593 | -616 | -633 |
| EBIT | -15 | -712 | 237 | -131 | -181 | -81 | -177 | -262 | -391 | -584 | -801 | -762 |
| Net financials | -2 | -295 | -322 | -323 | -89 | -12 | 4 | -17 | -4 | 759 | -744 | 89 |
| Profit before tax | -17 | -1.007 | -84 | -454 | -270 | -93 | -174 | -279 | -395 | 175 | -1.545 | -673 |
| Tax | -0 | -0 | -0 | -0 | -149 | -0 | -0 | 144 | -86 | 38 | -96 | -0 |
| Net profit | -17 | -1.007 | -84 | -454 | -122 | -93 | -174 | -423 | -309 | 136 | -1.449 | -673 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 575 | 1.911 | 1.935 | 1.691 | 3.795 | 5.633 | 9.625 | 11.188 | 12.064 | 10.923 | 6.900 | 8.039 |
| Equity | 63 | -944 | -1.028 | -1.482 | -1.604 | -1.697 | 379 | -44 | -353 | -217 | -1.665 | -2.339 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 111 | 299 | 299 | 299 | 0 | 0 |
| Short-term debt | 512 | 2.855 | 2.964 | 3.174 | 5.399 | 7.330 | 9.135 | 10.789 | 12.060 | 10.744 | 8.566 | 10.378 |
| Total debt | 512 | 2.855 | 2.964 | 3.174 | 5.399 | 7.330 | 9.246 | 11.088 | 12.359 | 11.043 | 8.566 | 10.378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2022 | — | — |
RE Management | Management | 2012 | — | — |
WH Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Benjamin Bowman | Management | 0 companies |
| Rasmus Elmann Ingerslev | Management | 0 companies |
| WEXER HOLDING LLC | Founder | 0 companies |