| Revenue | DKK 90,7M | +47% |
| EBITDA | DKK 13,4M | +4% |
| Net profit | DKK 9,7M | +4% |
| Total assets | DKK 60M | +5% |
| Equity | DKK 16,1M | -39% |
| Employees | 91 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 14.707 | 16.342 | 37.983 | 61.772 | 90.684 |
| Staff expenses | -12.725 | -12.707 | -25.920 | -48.952 | -77.316 |
| EBITDA | 1.982 | 3.634 | 12.063 | 12.819 | 13.367 |
| Depreciation & amort. | -135 | -77 | -634 | -715 | -0 |
| EBIT | 1.847 | 3.557 | 11.428 | 12.104 | 13.367 |
| Net financials | -55 | -41 | -36 | -238 | -253 |
| Profit before tax | 1.792 | 3.516 | 11.392 | 11.866 | 13.115 |
| Tax | 120 | 986 | 2.353 | 2.560 | 3.401 |
| Net profit | 1.081 | 3.069 | 9.039 | 9.306 | 9.713 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.678 | 18.891 | 39.383 | 57.230 | 59.967 |
| Equity | 5.013 | 8.081 | 17.121 | 26.426 | 16.140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.665 | 10.810 | 22.263 | 30.804 | 43.827 |
| Total debt | 4.665 | 10.810 | 22.263 | 30.804 | 43.827 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
TW Management | Management | 2016 |
SS Founder | Founder | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Wad Davidsen | Management | 0 companies |
| Santi Sinnachit Lund | Founder | 0 companies |
| Jonas Jørgensen | Chairman | 0 companies |
| Henrik Breum | Board of Directors | 0 companies |