| Revenue | DKK 165K | -70% |
| EBITDA | DKK 165K | -70% |
| Net profit | DKK -77K | -144% |
| Total assets | DKK 5,4M | +0% |
| Equity | DKK 152K | -34% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 141 | 286 | 303 | 556 | 165 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 141 | 286 | 303 | 556 | 165 |
| Depreciation & amort. | -62 | -73 | -81 | -80 | -65 |
| EBIT | 79 | 213 | 222 | 477 | 100 |
| Net financials | -195 | -201 | -220 | -252 | -178 |
| Profit before tax | -116 | 12 | 2 | 225 | -78 |
| Tax | -12 | 19 | 19 | 49 | -1 |
| Net profit | -104 | -7 | -17 | 176 | -77 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.196 | 7.530 | 7.303 | 5.439 | 5.440 |
| Equity | 77 | 70 | 52 | 228 | 152 |
| Long-term debt | 2.630 | 3.479 | 3.492 | 2.453 | 2.376 |
| Short-term debt | 3.490 | 3.981 | 3.759 | 2.758 | 2.912 |
| Total debt | 6.120 | 7.460 | 7.251 | 5.211 | 5.288 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
JW Management | Management | 2015 |
HS Founder | Founder | 2015 |
LJ Founder | Founder | 2015 |
TS Founder | Founder | 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Willem Walter | Management | 0 companies |
| Henrik Søndergaard | Founder | 0 companies |
| Lars Juselius Pedersen | Founder | 0 companies |
| Thomas Sivert Schønberg | Founder | 0 companies |