| Revenue | DKK 512K | -31% |
| EBITDA | DKK 182K | -61% |
| Net profit | DKK 181K | -59% |
| Total assets | DKK 639K | -18% |
| Equity | DKK -2,6M | +6% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 290 | 46 | 894 | 3.212 | 3.396 | 154 | 1.000 | 1.210 | 153 | 747 | 512 |
| Staff expenses | -24 | -42 | -252 | -1.652 | -2.947 | -2.206 | -2.303 | -1.228 | -716 | -284 | -330 |
| EBITDA | 266 | 4 | 642 | 1.560 | 450 | -2.052 | -1.303 | -18 | -564 | 463 | 182 |
| Depreciation & amort. | -0 | -1 | -10 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 266 | 4 | 632 | 1.549 | 450 | -2.052 | -1.303 | -18 | -564 | 463 | 182 |
| Net financials | 0 | 0 | 0 | -24 | -66 | -1 | -23 | -37 | -24 | -24 | -1 |
| Profit before tax | 266 | 4 | 632 | 1.525 | 384 | -2.053 | -1.326 | -55 | -587 | 439 | 181 |
| Tax | 65 | 0 | 143 | 345 | 85 | -85 | -9 | -0 | -0 | -0 | -0 |
| Net profit | 201 | 3 | 490 | 1.180 | 298 | -1.967 | -1.317 | -55 | -587 | 439 | 181 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 368 | 344 | 999 | 3.124 | 1.401 | 1.301 | 950 | 700 | 488 | 777 | 639 |
| Equity | 206 | 209 | 699 | 1.879 | 1.178 | -1.290 | -2.606 | -2.662 | -3.249 | -2.810 | -2.629 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 162 | 135 | 300 | 1.244 | 138 | 2.590 | 3.556 | 3.362 | 3.737 | 3.587 | 3.267 |
| Total debt | 162 | 135 | 300 | 1.244 | 138 | 2.590 | 3.556 | 3.362 | 3.737 | 3.587 | 3.267 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BW Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WALSØE INNOVATOR GRUPPE ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Walsøe Pedersen | Management | 0 companies |