| Revenue | DKK -8K | +912% |
| EBITDA | DKK -8K | -2088% |
| Net profit | DKK -737K | +82% |
| Total assets | DKK 6,1M | -12% |
| Equity | DKK 1,3M | -46% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 634 | 679 | 454 | 1.287 | 1.973 | 2.056 | 1.151 | -1 | -8 |
| Staff expenses | -685 | -650 | -443 | -1.333 | -1.192 | -2.492 | -1.094 | -0 | -0 |
| EBITDA | -51 | 29 | 11 | -45 | 782 | -436 | 57 | -0 | -8 |
| Depreciation & amort. | -0 | -0 | -8 | -43 | -84 | -156 | -77 | -74 | -74 |
| EBIT | -51 | 29 | 3 | -88 | 697 | -592 | -20 | -74 | -82 |
| Net financials | 462 | 676 | 962 | 2.434 | -1.262 | 9.012 | -4.881 | -4.140 | -697 |
| Profit before tax | 411 | 704 | 965 | 2.346 | -565 | 8.420 | -4.901 | -4.214 | -779 |
| Tax | -53 | -95 | -147 | -136 | 94 | -122 | 26 | -9 | -41 |
| Net profit | 464 | 799 | 1.111 | 2.482 | -659 | 8.542 | -4.927 | -4.205 | -737 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.348 | 12.291 | 20.907 | 21.686 | 18.670 | 21.010 | 13.445 | 6.998 | 6.134 |
| Equity | 514 | 1.314 | 2.025 | 4.127 | 3.069 | 11.611 | 6.684 | 2.479 | 1.341 |
| Long-term debt | 0 | 3.793 | 12.430 | 9.037 | 10.871 | 3.746 | 2.016 | 1.748 | 1.835 |
| Short-term debt | 6.833 | 7.184 | 6.452 | 8.487 | 4.693 | 5.653 | 4.745 | 2.771 | 2.958 |
| Total debt | 6.833 | 10.977 | 18.882 | 17.524 | 15.564 | 9.399 | 6.761 | 4.519 | 4.793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frank Mikkelsen Holding 2 ApS | Company | 50.0% | 50.0% | 2015 |
Jeppe Wilken Holding 3 ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Wilken Jensen | Management | 0 companies |
| Finn Hovalt Mathiassen | Chairman | 0 companies |