| Revenue | DKK 999K | +27% |
| EBITDA | DKK 49K | +138% |
| Net profit | DKK 45K | +142% |
| Total assets | DKK 316K | +11% |
| Equity | DKK 9K | +126% |
| Employees | 6 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 727 | 552 | 1.740 | 1.068 | 932 | 1.107 | 929 | 784 | 999 |
| Staff expenses | -0 | -0 | -1.043 | -1.052 | -883 | -1.111 | -955 | -896 | -893 |
| EBITDA | 25 | 7 | 2 | 16 | 49 | -4 | -26 | -129 | 49 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -0 |
| EBIT | 25 | 7 | 2 | 11 | 44 | -9 | -31 | -134 | 49 |
| Net financials | -1 | -0 | -0 | -0 | -1 | -3 | -3 | -1 | -3 |
| Profit before tax | 24 | 6 | 2 | 11 | 43 | -12 | -34 | -136 | 46 |
| Tax | 5 | 1 | 1 | 3 | 10 | -1 | -0 | -28 | 1 |
| Net profit | 19 | 5 | 1 | 7 | 34 | -11 | -34 | -108 | 45 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 316 | 270 | 253 | 279 | 594 | 375 | 374 | 284 | 316 |
| Equity | 69 | 74 | 75 | 83 | 117 | 106 | 72 | -36 | 9 |
| Long-term debt | 4 | 4 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 189 | 170 | 193 | 476 | 268 | 302 | 320 | 306 |
| Total debt | 246 | 194 | 175 | 193 | 476 | 268 | 302 | 320 | 306 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Nicole Wilstrup | Management | 0 companies |
| Kim Thomas Sonne | Chairman | 0 companies |