| Revenue | DKK 100K | +100% |
| EBITDA | DKK 100K | +100% |
| Net profit | DKK 101K | +180% |
| Total assets | DKK 1,6M | +10% |
| Equity | DKK 766K | +15% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 281 | 284 | 232 | 252 | 387 | 409 | 1.214 | 728 | 113 | 50 | 100 |
| Staff expenses | -360 | -206 | -0 | -0 | -0 | -329 | -360 | -351 | -286 | -0 | -0 |
| EBITDA | -79 | 78 | 232 | 252 | 387 | 62 | 201 | -79 | -173 | 50 | 100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -164 | -0 | -0 |
| EBIT | -79 | 78 | 232 | 252 | 387 | 62 | 201 | -79 | -337 | 50 | 100 |
| Net financials | -0 | -1 | -2 | -0 | -3 | -0 | -3 | -6 | -7 | -4 | 29 |
| Profit before tax | -80 | 77 | 230 | 252 | 384 | 61 | 198 | -73 | -343 | 46 | 129 |
| Tax | -0 | -0 | 51 | 56 | 85 | -0 | 44 | -0 | -75 | 10 | 28 |
| Net profit | -80 | 77 | 180 | 197 | 300 | 61 | 155 | -73 | -268 | 36 | 101 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 841 | 897 | 1.194 | 1.297 | 754 | 922 | 1.217 | 1.293 | 1.462 | 1.449 | 1.600 |
| Equity | 0 | 78 | 257 | 454 | 754 | 815 | 970 | 897 | 629 | 665 | 766 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 759 | 791 |
| Short-term debt | 841 | 819 | 937 | 843 | 0 | 107 | 247 | 376 | 833 | 25 | 43 |
| Total debt | 841 | 819 | 937 | 843 | 0 | 107 | 247 | 376 | 833 | 784 | 834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CW Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEALAND CAPITAL VENTURE ApS | Company | 66.7% | 66.7% | 2014 |
| Individual | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Ries Borchert | Chief Executive Officer | 0 companies |
| Christian Walther Øyrabø | Founder | 0 companies |