| Revenue | DKK 115K | +189% |
| EBITDA | DKK 96K | +142% |
| Net profit | DKK 60K | +122% |
| Total assets | DKK 320K | +248% |
| Equity | DKK 61K | +7179% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 95 | 69 | 193 | 107 | 19 | -94 | -22 | -23 | 40 | 115 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 |
| EBITDA | 0 | 95 | 69 | 193 | 107 | 19 | -94 | -22 | -23 | 40 | 96 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19 |
| EBIT | 0 | 95 | 69 | 193 | 107 | 19 | -94 | -22 | -23 | 40 | 78 |
| Net financials | 0 | -0 | -1 | -3 | -4 | -5 | -5 | 30 | -1 | -5 | -0 |
| Profit before tax | 0 | 95 | 68 | 190 | 103 | 14 | -99 | 7 | -24 | 35 | 78 |
| Tax | -0 | 21 | 16 | 42 | 23 | 4 | -19 | -5 | -5 | 8 | 17 |
| Net profit | 0 | 74 | 52 | 148 | 80 | 10 | -80 | 13 | -19 | 27 | 60 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 150 | 221 | 281 | 233 | 197 | 122 | 85 | 63 | 92 | 320 |
| Equity | 0 | 123 | 175 | 198 | 130 | 61 | -20 | -7 | -26 | 1 | 61 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 27 | 46 | 83 | 103 | 137 | 142 | 93 | 90 | 91 | 259 |
| Total debt | 0 | 27 | 46 | 83 | 103 | 137 | 142 | 93 | 90 | 91 | 259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NS Management | Management | 2015 | — | — |
HF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
W 5 HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
Fauerby ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolai Steen Jørgensen | Management | 0 companies |
| Hans Fauerby | Management | 0 companies |