| Revenue | DKK 1,2M | -28% |
| EBITDA | DKK 1,2M | -28% |
| Net profit | DKK 937K | -24% |
| Total assets | DKK 11,6M | +3% |
| Equity | DKK 2,4M | +64% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 34 | 557 | 807 | 884 | 1.054 | -23 | 135 | 409 | 372 | 214 | 1.645 | 1.180 |
| Staff expenses | -259 | -491 | -792 | -883 | -552 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -225 | 66 | 15 | 2 | 422 | -23 | 135 | 409 | 372 | 214 | 1.645 | 1.180 |
| Depreciation & amort. | -125 | -105 | -210 | -210 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -350 | -39 | -195 | -208 | 404 | -23 | 135 | 409 | 372 | 214 | 1.645 | 1.180 |
| Net financials | -2 | -3 | -3 | -2 | -3 | -7 | -28 | -103 | -235 | -119 | -79 | -4 |
| Profit before tax | -353 | -42 | -198 | -211 | 402 | -30 | 106 | 305 | 137 | 94 | 1.565 | 1.175 |
| Tax | -104 | -10 | -16 | -46 | 88 | -14 | 23 | 67 | 31 | 16 | 333 | 239 |
| Net profit | -248 | -32 | -182 | -165 | 313 | -17 | 83 | 238 | 106 | 78 | 1.232 | 937 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.442 | 1.512 | 1.330 | 1.074 | 322 | 6.571 | 11.968 | 12.041 | 12.283 | 17.666 | 11.250 | 11.628 |
| Equity | -198 | -335 | -413 | -578 | -265 | -281 | -198 | 40 | 146 | 224 | 1.456 | 2.393 |
| Long-term debt | 79 | 67 | 55 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.561 | 1.780 | 1.688 | 1.608 | 587 | 6.852 | 12.166 | 12.001 | 12.137 | 17.442 | 9.793 | 9.235 |
| Total debt | 1.640 | 1.847 | 1.743 | 1.652 | 587 | 6.852 | 12.166 | 12.001 | 12.137 | 17.442 | 9.793 | 9.235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2014 | — | — |
PA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WKL ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Lam | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |