| Revenue | DKK -26K | -1% |
| EBITDA | DKK -26K | +1% |
| Net profit | DKK -743K | -28% |
| Total assets | DKK 2M | -27% |
| Equity | DKK 959K | -44% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -167 | -24 | 110 | 115 | 64 | 94 | -70 | -32 | -27 | -26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -167 | -24 | 110 | 115 | 869 | 824 | -70 | -32 | -27 | -26 |
| Depreciation & amort. | -0 | -25 | -37 | -37 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -167 | -49 | 73 | 78 | 869 | 824 | -70 | -32 | -27 | -26 |
| Net financials | 2.951 | -1.064 | 689 | 288 | 416 | 176 | -359 | 1.339 | -453 | -717 |
| Profit before tax | 2.784 | -1.113 | 762 | 366 | 1.285 | 1.000 | -429 | 1.308 | -479 | -743 |
| Tax | 133 | -0 | 80 | 4 | 283 | 210 | -47 | 5 | 100 | -0 |
| Net profit | 2.651 | -1.113 | 683 | 362 | 1.002 | 790 | -382 | 1.303 | -580 | -743 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.519 | 6.315 | 6.894 | 4.707 | 5.860 | 6.282 | 2.276 | 3.581 | 2.762 | 2.021 |
| Equity | 4.388 | 3.275 | 3.958 | 70 | 571 | 1.361 | 979 | 2.281 | 1.702 | 959 |
| Long-term debt | 0 | 2.903 | 2.897 | 2.849 | 2.869 | 42 | 2 | 0 | 0 | 0 |
| Short-term debt | 131 | 137 | 39 | 1.788 | 2.243 | 4.542 | 1.295 | 1.300 | 1.060 | 1.063 |
| Total debt | 131 | 3.040 | 2.936 | 4.637 | 5.112 | 4.584 | 1.297 | 1.300 | 1.060 | 1.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2016 | |
Panda Invest I ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Worsøe | Chief Executive Officer | 0 companies |
| Peter Worsøe | Chief Executive Officer | 0 companies |