| Revenue | DKK 902K | +105% |
| EBITDA | DKK 53K | +120% |
| Net profit | DKK 5 | +100% |
| Total assets | DKK 315K | +11% |
| Equity | DKK -299K | -19% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 46 | 432 | 339 | 93 | 58 | 29 | 332 | 596 | 568 | 755 | 721 | 440 | 902 |
| Staff expenses | -0 | -194 | -528 | -50 | -0 | -0 | -258 | -563 | -722 | -737 | -746 | -703 | -849 |
| EBITDA | 24 | 183 | -189 | 44 | 58 | 29 | 74 | 33 | -155 | 18 | -25 | -263 | 53 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -28 | -28 | -28 | -28 |
| EBIT | 24 | 183 | -189 | 44 | 58 | 29 | 74 | 33 | -155 | -10 | -53 | -291 | 25 |
| Net financials | 4 | -98 | 15 | 6 | 1 | 1 | 0 | -0 | -5 | -6 | -9 | -19 | -22 |
| Profit before tax | 28 | 85 | -174 | 49 | 59 | 30 | 75 | 32 | -160 | -16 | -62 | -310 | 4 |
| Tax | 7 | 22 | -0 | -0 | -13 | 7 | 10 | 7 | -0 | -0 | -0 | -72 | 4 |
| Net profit | 21 | 64 | -174 | 49 | 73 | 23 | 65 | 25 | -160 | -16 | -62 | -238 | 0 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 145 | 281 | 637 | 44 | 128 | 169 | 236 | 494 | 156 | 432 | 473 | 283 | 315 |
| Equity | 101 | 164 | -10 | 40 | 113 | 135 | 200 | 226 | 66 | 49 | -12 | -250 | -299 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 0 | 0 |
| Short-term debt | 44 | 116 | 646 | 5 | 15 | 34 | 36 | 268 | 90 | 380 | 482 | 534 | 614 |
| Total debt | 44 | 116 | 646 | 5 | 15 | 34 | 36 | 268 | 90 | 383 | 485 | 534 | 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2012 | — | — |
WR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W HOLDINGS ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Funch Meincke | Management | 0 companies |
| William Ravn Nielsen | Management | 0 companies |