| Revenue | DKK 9,6M | +21% |
| EBITDA | DKK 209K | -61% |
| Net profit | DKK 81K | -76% |
| Total assets | DKK 1,7M | -10% |
| Equity | DKK 726K | +3% |
| Employees | 54 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 959 | 1.483 | 1.820 | 2.759 | 3.729 | 5.177 | 7.077 | 7.971 | 9.637 |
| Staff expenses | -869 | -1.444 | -1.897 | -3.038 | -3.324 | -4.911 | -6.492 | -7.436 | -9.428 |
| EBITDA | 90 | 40 | -77 | -279 | 405 | 266 | 529 | 536 | 209 |
| Depreciation & amort. | -20 | -20 | -27 | -26 | -27 | -31 | -55 | -88 | -81 |
| EBIT | 70 | 20 | -104 | -305 | 378 | 235 | 474 | 448 | 128 |
| Net financials | -3 | -3 | -8 | -19 | -24 | -8 | -16 | -10 | -16 |
| Profit before tax | 67 | 17 | -112 | -324 | 354 | 227 | 458 | 438 | 112 |
| Tax | 16 | 5 | -22 | -64 | 82 | 58 | 108 | 104 | 31 |
| Net profit | 52 | 12 | -90 | -260 | 271 | 169 | 350 | 334 | 81 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 234 | 503 | 623 | 611 | 1.613 | 2.717 | 1.558 | 1.885 | 1.702 |
| Equity | 57 | 69 | -21 | -281 | -10 | 138 | 430 | 706 | 726 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 435 | 644 | 892 | 1.622 | 2.579 | 1.123 | 1.179 | 975 |
| Total debt | 176 | 435 | 644 | 892 | 1.622 | 2.579 | 1.123 | 1.179 | 975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CT Management | Management | 2024 | — | — |
ØW Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Charni Trubka | Management | 0 companies |
| Øystein Walther Nielsen | Founder | 0 companies |