| Revenue | DKK 22K | -99% |
| EBITDA | DKK 19K | +102% |
| Net profit | DKK -466K | +57% |
| Total assets | DKK 317K | -82% |
| Equity | DKK -1,9M | -32% |
| Employees | 26 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 462 | 1.599 | 2.132 | 4.657 | 2.806 | 3.413 | 2.081 | 22 |
| Staff expenses | -461 | -1.494 | -2.063 | -4.082 | -2.596 | -4.030 | -3.295 | -2 |
| EBITDA | 0 | 105 | 69 | 576 | 210 | -618 | -1.214 | 19 |
| Depreciation & amort. | -15 | -99 | -160 | -535 | -118 | -112 | -72 | -90 |
| EBIT | -15 | 5 | -90 | 40 | 92 | -730 | -1.286 | -70 |
| Net financials | -0 | -1 | -28 | -15 | -26 | -36 | -83 | -132 |
| Profit before tax | -15 | 4 | -118 | 26 | 66 | -766 | -1.369 | -202 |
| Tax | -0 | -0 | 65 | -64 | 17 | -160 | -288 | 264 |
| Net profit | -15 | 4 | -183 | 90 | 48 | -605 | -1.082 | -466 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 334 | 2.308 | 3.659 | 6.705 | 5.701 | 3.810 | 1.777 | 317 |
| Equity | 35 | 39 | -145 | 177 | 225 | -380 | -1.462 | -1.928 |
| Long-term debt | 0 | 387 | 703 | 4.379 | 4.435 | 2.155 | 2.327 | 1.611 |
| Short-term debt | 299 | 1.883 | 3.036 | 2.148 | 1.022 | 2.034 | 912 | 634 |
| Total debt | 299 | 2.270 | 3.739 | 6.527 | 5.457 | 4.189 | 3.239 | 2.245 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2016 | — | — |
SM Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOK CPH Group ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Murat Güngör | Management | 0 companies |
| Sally Matrawy | Management | 0 companies |