| Revenue | DKK 6,7M | +103% |
| EBITDA | DKK -1,6M | +69% |
| Net profit | DKK -2,5M | +57% |
| Total assets | DKK 4,1M | -22% |
| Equity | DKK -7,5M | -52% |
| Employees | 14 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -0 | 87 | 221 | -109 | -334 | 279 | -56 | -670 | 3.324 | 6.741 |
| Staff expenses | -0 | -0 | -0 | -3 | -397 | -1.819 | -4.044 | -6.197 | -7.364 | -8.382 | -8.331 |
| EBITDA | -2 | -0 | 87 | 218 | -506 | -2.153 | -3.765 | -6.252 | -8.034 | -5.058 | -1.590 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -7 | -136 | -329 | -224 | -42 | -28 | -12 |
| EBIT | -2 | -0 | 87 | 218 | -513 | -2.288 | -4.094 | -6.477 | -8.076 | -5.087 | -1.602 |
| Net financials | -1 | -2 | -3 | -7 | -9 | -28 | -66 | -79 | -602 | -1.229 | -1.126 |
| Profit before tax | -2 | -2 | 84 | 211 | -522 | -2.317 | -4.160 | -6.556 | -8.678 | -6.316 | -2.728 |
| Tax | -0 | -0 | 22 | 49 | -115 | -509 | -558 | -153 | -87 | -335 | -181 |
| Net profit | -2 | -2 | 62 | 163 | -407 | -1.808 | -3.601 | -6.403 | -8.591 | -5.981 | -2.547 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 121 | 123 | 177 | 419 | 4.254 | 3.080 | 3.505 | 4.011 | 7.653 | 5.244 | 4.106 |
| Equity | 48 | 46 | 108 | 271 | 3.864 | 2.056 | 2.454 | -1.948 | -1.540 | -4.945 | -7.493 |
| Long-term debt | 0 | 0 | 22 | 0 | 26 | 0 | 0 | 0 | 7.453 | 6.683 | 7.768 |
| Short-term debt | 73 | 77 | 47 | 148 | 364 | 1.024 | 1.018 | 5.959 | 1.739 | 3.506 | 3.831 |
| Total debt | 73 | 77 | 69 | 148 | 390 | 1.024 | 1.018 | 5.959 | 9.192 | 10.189 | 11.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2019 | — | — |
MS Management | Management | 2014 | — | — |
AS Management | Management | 2020 | — | — |
SH Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Founders Pool ApS | Company | 50.0% | 50.0% | 2023 |
WECO A/S | Company | 33.3% | 33.3% | 2026 |
DIE KLEJNEN ApS | Company | 66.7% | 66.7% | 2019 |
JEPPE BO EBSTRUP HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
MIKKEL WENDELBOE HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Wendelboe | Management | 0 companies |
| Michael Sølling | Management | 0 companies |
| Alexander Swartz Augustesen | Management | 0 companies |
| Simon Hertz | Management | 0 companies |
| Mikkel Andreas Tonsgaard Heideby | Board of Directors | 0 companies |
| Johan Ernst Wedell-Wedellsborg | Board of Directors | 0 companies |
| Lars Egtoft Nielsen | Board of Directors | 0 companies |
| Søren Holck-Andersen | Board of Directors | 0 companies |
| Jeppe Bo Ebstrup | Board of Directors | 0 companies |
| Thomas Busk | Chairman | 0 companies |