| Revenue | DKK 1,1M | -22% |
| EBITDA | DKK -154K | -268% |
| Net profit | DKK -128K | -390% |
| Total assets | DKK 449K | -51% |
| Equity | DKK 116K | -52% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.853 | 1.124 | 1.370 | 1.269 | 1.765 | 1.519 | 1.571 | 1.338 | 1.456 | 1.140 |
| Staff expenses | -1.493 | -1.019 | -1.038 | -1.044 | -1.207 | -1.165 | -1.163 | -1.162 | -1.365 | -1.294 |
| EBITDA | 360 | 105 | 332 | 225 | 558 | 355 | 408 | 177 | 92 | -154 |
| Depreciation & amort. | -17 | -21 | -30 | -21 | -19 | -36 | -27 | -20 | -30 | -10 |
| EBIT | 344 | 84 | 302 | 204 | 539 | 318 | 381 | 157 | 61 | -164 |
| Net financials | -0 | -2 | -1 | -0 | -4 | -11 | -11 | -8 | -2 | 1 |
| Profit before tax | 344 | 83 | 302 | 204 | 535 | 307 | 370 | 148 | 59 | -163 |
| Tax | 82 | 19 | 67 | 45 | 120 | 70 | 82 | 34 | 15 | -35 |
| Net profit | 262 | 64 | 235 | 159 | 416 | 237 | 288 | 115 | 44 | -128 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 509 | 472 | 596 | 685 | 1.180 | 1.347 | 1.330 | 975 | 917 | 449 |
| Equity | 312 | 126 | 286 | 245 | 560 | 398 | 386 | 200 | 244 | 116 |
| Long-term debt | 0 | 22 | 49 | 34 | 90 | 65 | 57 | 14 | 0 | 0 |
| Short-term debt | 197 | 325 | 262 | 406 | 529 | 884 | 887 | 761 | 672 | 333 |
| Total debt | 197 | 346 | 311 | 440 | 619 | 949 | 944 | 775 | 672 | 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IMAGE WORKS ApS | Company | 50.0% | 50.0% | 2014 |
ÖRUM K ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Christopher William Gosling | Management | 0 companies |