| Revenue | DKK 734K | -72% |
| EBITDA | DKK 325K | +1218% |
| Net profit | DKK 239K | +206% |
| Total assets | DKK 4,1M | +8% |
| Equity | DKK 2,6M | +10% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -168 | -357 | -173 | 968 | 1.215 | 1.866 | 1.832 | 71 | 1.760 | 2.211 | 2.642 | 734 |
| Staff expenses | -1 | -145 | -60 | -51 | -65 | -52 | -46 | -32 | -23 | -416 | -422 | -409 |
| EBITDA | -169 | -502 | -233 | -88 | -1 | -5 | -193 | 82 | 34 | 133 | 25 | 325 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -57 | -57 | -51 |
| EBIT | -169 | -502 | -233 | -88 | -1 | -5 | -193 | 82 | 34 | 76 | -33 | 274 |
| Net financials | 2 | -0 | -0 | -1 | 5 | 3 | -116 | 59 | -163 | -8 | 139 | 30 |
| Profit before tax | -167 | -502 | -233 | -89 | 4 | -2 | -308 | 141 | -129 | 68 | 107 | 305 |
| Tax | -41 | -77 | -8 | -7 | -0 | -91 | -0 | -19 | -27 | 25 | 28 | 65 |
| Net profit | -125 | -425 | -225 | -82 | 4 | 89 | -308 | 160 | -102 | 43 | 78 | 239 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 292 | 205 | 315 | 764 | 868 | 1.591 | 624 | 1.194 | 885 | 3.539 | 3.830 | 4.142 |
| Equity | 105 | 114 | 119 | 37 | 41 | 131 | -178 | -17 | -120 | 2.247 | 2.325 | 2.564 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 391 | 385 | 385 | 500 | 525 | 551 | 579 |
| Short-term debt | 187 | 91 | 196 | 726 | 827 | 1.070 | 417 | 826 | 505 | 768 | 954 | 999 |
| Total debt | 187 | 91 | 196 | 726 | 827 | 1.461 | 802 | 1.211 | 1.005 | 1.293 | 1.505 | 1.578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLIAMS ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Williams | Management | 0 companies |
| Anita Palm Laursen | Chairman | 0 companies |