| Revenue | DKK -42K | -94% |
| EBITDA | DKK -90K | +89% |
| Net profit | DKK -85K | +90% |
| Total assets | DKK 5,3M | -5% |
| Equity | DKK 1M | -8% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -46 | 13 | 3.550 | 2.399 | 679 | -2.012 | -146 | -740 | -42 |
| Staff expenses | -0 | -0 | -0 | -16 | -96 | -96 | -96 | -96 | -48 |
| EBITDA | -46 | 13 | 3.550 | 2.383 | 583 | -2.108 | -242 | -836 | -90 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -46 | 13 | 3.550 | 2.383 | 583 | -2.108 | -242 | -836 | -90 |
| Net financials | -128 | -136 | -305 | -188 | -244 | -104 | -33 | -34 | -16 |
| Profit before tax | -174 | -124 | 3.245 | 2.195 | 339 | -2.212 | -275 | -869 | -106 |
| Tax | -38 | -27 | 714 | 483 | 76 | -65 | -36 | -43 | -21 |
| Net profit | -136 | -97 | 2.530 | 1.712 | 264 | -2.147 | -239 | -826 | -85 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.180 | 3.455 | 9.513 | 10.493 | 10.516 | 6.499 | 6.355 | 5.593 | 5.337 |
| Equity | -86 | -182 | 2.348 | 4.060 | 4.323 | 2.176 | 1.937 | 1.111 | 1.026 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.266 | 3.637 | 7.165 | 6.433 | 6.193 | 4.323 | 4.418 | 4.483 | 4.312 |
| Total debt | 3.266 | 3.637 | 7.165 | 6.433 | 6.193 | 4.323 | 4.418 | 4.483 | 4.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WILLY LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Willy Mølgaard Larsen | Management | 0 companies |