| Revenue | DKK 8,6M | +21% |
| EBITDA | DKK 2,7M | +68% |
| Net profit | DKK 2M | +72% |
| Total assets | DKK 4,8M | +85% |
| Equity | DKK 3,1M | +101% |
| Employees | 22 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | -104 | 43 | 316 | 1.070 | 819 | 1.971 | 3.417 | 4.417 | 7.143 | 8.615 |
| Staff expenses | -0 | -0 | -5 | -130 | -985 | -830 | -1.552 | -2.729 | -4.311 | -5.532 | -5.907 |
| EBITDA | 14 | -104 | 38 | 186 | 86 | -11 | 419 | 688 | 106 | 1.611 | 2.708 |
| Depreciation & amort. | -4 | -11 | -11 | -17 | -36 | -70 | -64 | -74 | -76 | -58 | -25 |
| EBIT | 10 | -114 | 27 | 169 | 50 | -81 | 354 | 614 | 30 | 1.553 | 2.683 |
| Net financials | -7 | -11 | -16 | 8 | -23 | -13 | -9 | -11 | -23 | -13 | -33 |
| Profit before tax | 3 | -126 | 12 | 177 | 27 | -94 | 346 | 603 | 7 | 1.540 | 2.650 |
| Tax | 0 | -0 | 0 | 34 | 14 | 6 | 67 | 132 | 18 | 348 | 601 |
| Net profit | 3 | -126 | 11 | 143 | 13 | -101 | 279 | 471 | -11 | 1.193 | 2.048 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157 | 38 | 121 | 295 | 626 | 608 | 1.116 | 1.472 | 1.467 | 2.582 | 4.767 |
| Equity | 3 | -122 | -111 | 32 | 45 | -56 | 223 | 581 | 370 | 1.563 | 3.141 |
| Long-term debt | 0 | 0 | 0 | 0 | 209 | 162 | 80 | 30 | 0 | 0 | 0 |
| Short-term debt | 153 | 161 | 232 | 233 | 361 | 493 | 805 | 859 | 1.098 | 1.019 | 1.626 |
| Total debt | 153 | 161 | 232 | 233 | 570 | 655 | 886 | 889 | 1.098 | 1.019 | 1.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2023 | |
| Individual | 33.3% | 33.3% | 2023 | |
Mikkel Hjort Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Wilhelm Vendike Davis | Chief Executive Officer | 0 companies |