| Revenue | DKK 6,9M | +10% |
| EBITDA | DKK 799K | +14% |
| Net profit | DKK 298K | -39% |
| Total assets | DKK 67,9M | +4% |
| Equity | DKK 5,5M | +6% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -580 | -922 | -290 | 3.435 | 4.275 | 2.205 | 5.524 | 3.944 | 5.321 | 6.219 | 6.862 |
| Staff expenses | -862 | -1.743 | -2.003 | -3.105 | -4.303 | -4.727 | -5.139 | -3.636 | -4.627 | -5.515 | -6.063 |
| EBITDA | -1.442 | -2.664 | -2.293 | 330 | -28 | -2.522 | 385 | 307 | 694 | 704 | 799 |
| Depreciation & amort. | -0 | -16 | -32 | -40 | -35 | -25 | -29 | -39 | -65 | -64 | -129 |
| EBIT | -1.442 | -2.680 | -2.325 | 290 | -63 | -2.547 | 356 | 268 | 630 | 640 | 670 |
| Net financials | 0 | 0 | 0 | 0 | -0 | 93 | 10 | -51 | -11 | -9 | -28 |
| Profit before tax | -1.442 | -2.680 | -2.325 | 290 | -63 | -2.454 | 366 | 217 | 619 | 631 | 642 |
| Tax | -328 | -590 | -508 | 68 | -0 | 108 | 623 | -0 | 142 | 141 | 344 |
| Net profit | -1.114 | -2.091 | -1.817 | 222 | -63 | -2.562 | -257 | 217 | 477 | 490 | 298 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.090 | 12.606 | 13.199 | 26.914 | 31.395 | 36.519 | 44.616 | 41.568 | 52.618 | 65.024 | 67.917 |
| Equity | -989 | -3.079 | -4.896 | 4.201 | 4.138 | 1.576 | 4.000 | 4.217 | 4.694 | 5.184 | 5.482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 278 | 325 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.079 | 15.685 | 18.095 | 22.712 | 27.257 | 34.665 | 40.291 | 37.351 | 47.924 | 59.840 | 62.435 |
| Total debt | 7.079 | 15.685 | 18.095 | 22.712 | 27.257 | 34.943 | 40.616 | 37.351 | 47.924 | 59.840 | 62.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WW Management | Management | 2026 | — | — |
JM | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Wong Wah Shun | Management | 0 companies |
| Jan-Rene' Midtgaard Kristensen | Founder | 0 companies |
| Peter Millar | Board of Directors | 0 companies |
| HA WAI LEUNG | Board of Directors | 0 companies |
| Billy Gene Patton | Board of Directors | 0 companies |
| Philip John Cox | Board of Directors | 0 companies |
| Au Matthew Kam-Yuen | Board of Directors | 0 companies |
| Martyn McArthur | Board of Directors | 0 companies |
| Owyang King | Chairman | 0 companies |
| Pak Hong Bernard Auyang | Chairman | 0 companies |
| Dean Richard Jepson | Chairman | 0 companies |
| Auyang Yuen Lam Una | Chairman | 0 companies |