| Revenue | DKK 3,7M | +108% |
| EBITDA | DKK 2,8M | +76% |
| Net profit | DKK 964K | +29% |
| Total assets | DKK 42M | +67% |
| Equity | DKK 2,8M | +42% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 33 | 66 | 107 | 123 | 142 | 226 | 1.491 | 1.059 | 1.795 | 3.726 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -199 | -203 |
| EBITDA | -22 | -8 | 14 | 123 | 142 | 226 | 1.491 | 1.059 | 1.596 | 2.812 |
| Depreciation & amort. | -0 | -0 | -4 | -25 | -21 | -10 | -61 | -153 | -241 | -348 |
| EBIT | -22 | -8 | 10 | 98 | 121 | 215 | 1.430 | 906 | 1.354 | 2.465 |
| Net financials | -2 | -9 | -10 | -41 | -38 | -51 | -237 | -341 | -398 | -1.221 |
| Profit before tax | -23 | -17 | -0 | 57 | 83 | 164 | 1.193 | 565 | 957 | 1.244 |
| Tax | -3 | -4 | 2 | 10 | 19 | 26 | 263 | 127 | 211 | 279 |
| Net profit | -20 | -14 | -3 | 46 | 64 | 139 | 930 | 439 | 746 | 964 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.967 | 2.039 | 2.107 | 2.067 | 2.108 | 2.821 | 12.228 | 23.959 | 25.066 | 41.965 |
| Equity | 30 | 16 | 14 | 60 | 124 | 221 | 1.032 | 1.351 | 1.971 | 2.805 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 5.165 | 4.886 | 4.605 | 15.475 |
| Short-term debt | 1.937 | 2.023 | 2.094 | 2.007 | 1.984 | 2.588 | 5.962 | 17.612 | 18.360 | 23.652 |
| Total debt | 1.937 | 2.023 | 2.094 | 2.007 | 1.984 | 2.588 | 11.127 | 22.498 | 22.965 | 39.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WF Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Firouzi Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| William Firouzi | Management | 0 companies |