| Revenue | DKK 72,5M | +335% |
| EBITDA | DKK -3,8M | -136% |
| Net profit | DKK -6,6M | -302% |
| Total assets | DKK 46,9M | +50% |
| Equity | DKK 9,9M | +107% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | 567 | 1.650 | 3.226 | 5.283 | 7.602 | 10.879 | 16.656 | 72.518 |
| Staff expenses | -0 | -369 | -992 | -1.667 | -1.570 | -1.890 | -0 | -3.522 | -2.533 |
| EBITDA | 5 | 198 | 658 | 796 | 2.712 | 4.545 | 6.524 | 10.531 | -3.769 |
| Depreciation & amort. | -0 | -68 | -549 | -1.918 | -2.862 | -3.787 | -4.581 | -5.937 | -2.590 |
| EBIT | 5 | 130 | 109 | -1.122 | -149 | 758 | 1.943 | 4.594 | -6.359 |
| Net financials | 19 | 10 | -66 | -510 | -592 | -601 | -539 | -484 | -267 |
| Profit before tax | 24 | 140 | 43 | -1.632 | -741 | 157 | 1.404 | 4.110 | -6.625 |
| Tax | 6 | 34 | 11 | -359 | -248 | 48 | 31 | 835 | -0 |
| Net profit | 18 | 106 | 32 | -1.273 | -492 | 109 | 1.373 | 3.275 | -6.625 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 217 | 1.833 | 8.727 | 13.475 | 16.424 | 20.213 | 24.673 | 31.232 | 46.936 |
| Equity | 98 | 204 | 1.236 | 1.163 | -1.479 | -1.371 | 1.503 | 4.781 | 9.881 |
| Long-term debt | 0 | 0 | 2.662 | 7.919 | 7.390 | 7.840 | 5.138 | 4.446 | 0 |
| Short-term debt | 119 | 1.629 | 4.828 | 4.392 | 10.514 | 13.744 | 18.032 | 21.838 | 37.055 |
| Total debt | 119 | 1.629 | 7.490 | 12.311 | 17.903 | 21.583 | 23.171 | 26.285 | 37.055 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2022 | — | — |
KH Management | Management | 2022 | — | — |
AH Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HELGE MUNK HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
EWII A/S | Company | 100.0% | 100.0% | 2023 |
SVANEGAARD INVEST ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 15.0% | 15.0% | 2023 | |
Maloh ApS | Company | 15.0% | 15.0% | 2020 |
NETACCOUNT HOLDING ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Daugård Hultén | Management | 0 companies |
| Klaus Hieronymus Stenger | Management | 0 companies |
| Anette Holck | Management | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Nina Bruun | Board of Directors | 0 companies |
| Olaf Bjørn Spliid | Board of Directors | 0 companies |