| Revenue | DKK 390K | +71% |
| EBITDA | DKK 218K | +399% |
| Net profit | DKK 194K | +67% |
| Total assets | DKK 1,4M | +6% |
| Equity | DKK 1,1M | +9% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67 | 8 | -21 | -110 | 179 | 600 | 531 | 875 | 717 | 486 | 449 | 227 | 390 |
| Staff expenses | -106 | -0 | -0 | -0 | -762 | -929 | -684 | -211 | -174 | -149 | -207 | -184 | -172 |
| EBITDA | -39 | 8 | -21 | -882 | -583 | -329 | -153 | 664 | 543 | 337 | 242 | 44 | 218 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | 8 | -21 | -882 | -583 | -329 | -153 | 664 | 543 | 337 | 242 | 44 | 218 |
| Net financials | -46 | -7.123 | -0 | -7 | -35 | 56 | -7 | -21 | -17 | -20 | 17 | 105 | 31 |
| Profit before tax | -85 | -7.116 | -21 | -889 | -618 | -273 | -160 | 643 | 526 | 318 | 259 | 149 | 249 |
| Tax | -16 | -6 | -4 | -7 | -340 | 373 | -0 | -324 | 116 | 173 | -45 | 33 | 55 |
| Net profit | -69 | -7.110 | -17 | -883 | -277 | -646 | -160 | 967 | 410 | 145 | 304 | 116 | 194 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.071 | 27 | 32 | 304 | 1.241 | 1.118 | 1.309 | 1.945 | 2.507 | 1.060 | 1.291 | 1.294 | 1.373 |
| Equity | 431 | -6.679 | -6.695 | -378 | -655 | -551 | -711 | 256 | 666 | 811 | 1.016 | 1.031 | 1.125 |
| Long-term debt | 0 | 6.258 | 6.258 | 0 | 0 | 0 | 10 | 15 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 639 | 448 | 469 | 682 | 1.897 | 1.670 | 2.011 | 1.674 | 1.841 | 249 | 275 | 263 | 248 |
| Total debt | 639 | 6.705 | 6.727 | 682 | 1.897 | 1.670 | 2.020 | 1.689 | 1.841 | 249 | 275 | 263 | 248 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2015 | — | — |
FN Management | Management | 2014 | — | — |
JO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KC Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wenshoej Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 33.3% | 33.3% | 2018 | |
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 33.3% | 33.3% | 2016 | |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Wenshøj | Management | 0 companies |
| Frank Naur Jensen | Management | 0 companies |
| Jens Ole Nordgaard Hansen | Chief Executive Officer | 0 companies |
| Karin Christine Jensen | Management | 0 companies |
| Christian Kolderup | Board of Directors | 0 companies |
| Erik Brennmoen | Chairman | 0 companies |
| Pieter Martin Spilling | Board of Directors | 0 companies |
| Reidar Seberg | Board of Directors | 0 companies |