| Revenue | DKK 9,2M | +16% |
| EBITDA | DKK 1,5M | +70% |
| Net profit | DKK 1,1M | +1003% |
| Total assets | DKK 5,4M | +7% |
| Equity | DKK 1,4M | -42% |
| Employees | 17 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.886 | 11.999 | 6.271 | 6.441 | 7.219 | 7.073 | 8.769 | 6.270 | 7.047 | 6.987 | 7.700 | 7.983 | 9.235 |
| Staff expenses | -5.995 | -5.454 | -5.582 | -6.126 | -6.839 | -6.747 | -7.987 | -6.270 | -6.535 | -6.705 | -7.183 | -7.106 | -7.741 |
| EBITDA | -109 | 827 | 689 | 315 | 379 | 326 | 781 | 0 | 512 | 283 | 516 | 877 | 1.494 |
| Depreciation & amort. | -153 | -150 | -117 | -132 | -144 | -94 | -193 | -148 | -139 | -30 | -43 | -51 | -60 |
| EBIT | -262 | 677 | 572 | 184 | 235 | 232 | 589 | -148 | 373 | 253 | 473 | 826 | 1.434 |
| Net financials | -98 | -121 | -50 | -68 | -95 | -43 | -24 | -34 | -51 | -58 | 1.891 | -679 | 11 |
| Profit before tax | -359 | 556 | 522 | 116 | 140 | 189 | 565 | -182 | 321 | 194 | 2.364 | 146 | 1.445 |
| Tax | -0 | 30 | 129 | 48 | 38 | 53 | 135 | -30 | 81 | 63 | 134 | 46 | 334 |
| Net profit | -359 | 526 | 394 | 68 | 102 | 136 | 429 | -152 | 241 | 132 | 2.230 | 101 | 1.112 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.905 | 3.558 | 4.101 | 3.298 | 4.087 | 3.920 | 4.453 | 5.995 | 5.514 | 4.399 | 5.805 | 5.031 | 5.404 |
| Equity | 384 | 909 | 1.203 | 1.170 | 1.168 | 1.198 | 1.519 | 1.256 | 211 | 343 | 2.443 | 2.422 | 1.398 |
| Long-term debt | 69 | 0 | 0 | 0 | 0 | 0 | 152 | 395 | 596 | 609 | 609 | 649 | 692 |
| Short-term debt | 3.453 | 2.635 | 2.888 | 2.119 | 2.909 | 2.708 | 2.783 | 4.343 | 4.707 | 3.447 | 2.754 | 1.961 | 3.253 |
| Total debt | 3.522 | 2.635 | 2.888 | 2.119 | 2.909 | 2.708 | 2.934 | 4.738 | 5.303 | 4.056 | 3.362 | 2.610 | 3.945 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JP Management | Management | 2013 | — | — |
OW Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Peter Hindkjær Weywadt | Management | 0 companies |
| Ole Weywadt | Founder | 0 companies |