| Revenue | DKK 2,5M | -17% |
| EBITDA | DKK 1,3M | -23% |
| Net profit | DKK 4M | +290% |
| Total assets | DKK 2,5M | +115% |
| Equity | DKK 197K | +161% |
| Employees | 2 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.881 | 2.739 | 1.382 | 1.607 | 2.092 | 1.726 | 1.889 | 2.966 | 2.473 |
| Staff expenses | -2.636 | -2.542 | -1.407 | -1.475 | -1.658 | -1.178 | -241 | -1.291 | -1.179 |
| EBITDA | 245 | 197 | -25 | 133 | 435 | 548 | 1.648 | 1.675 | 1.294 |
| Depreciation & amort. | -50 | -108 | -175 | -228 | -240 | -176 | -145 | -134 | -327 |
| EBIT | 195 | 89 | -200 | -95 | 195 | 372 | 1.503 | 1.541 | 967 |
| Net financials | 1 | -15 | -10 | -3 | -11 | -52 | -18 | -3.256 | 3.266 |
| Profit before tax | 196 | 74 | -211 | -98 | 184 | 320 | 1.485 | -1.715 | 4.233 |
| Tax | 41 | -0 | 61 | -75 | 15 | 12 | 331 | 399 | 213 |
| Net profit | 155 | 74 | -272 | -23 | 169 | 307 | 1.154 | -2.113 | 4.021 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 650 | 1.303 | 1.833 | 2.667 | 3.581 | 2.391 | 3.479 | 1.146 | 2.468 |
| Equity | 205 | 279 | 8 | 159 | 328 | 636 | 1.790 | -323 | 197 |
| Long-term debt | 0 | 105 | 85 | 1.826 | 2.621 | 295 | 1.242 | 19 | 0 |
| Short-term debt | 444 | 918 | 1.679 | 683 | 631 | 1.460 | 408 | 1.365 | 2.186 |
| Total debt | 444 | 1.023 | 1.764 | 2.509 | 3.252 | 1.755 | 1.650 | 1.384 | 2.186 |
| 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 |