| Revenue | DKK 929K | -2% |
| EBITDA | DKK 47K | -12% |
| Net profit | DKK 34K | -12% |
| Total assets | DKK 810K | +147% |
| Equity | DKK 188K | +22% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.040 | 846 | 867 | 947 | 929 |
| Staff expenses | -1.017 | -823 | -856 | -894 | -882 |
| EBITDA | 23 | 24 | 12 | 53 | 47 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23 | 24 | 12 | 53 | 47 |
| Net financials | -2 | -3 | -3 | -3 | -3 |
| Profit before tax | 21 | 21 | 8 | 50 | 44 |
| Tax | -8 | 5 | 2 | 11 | 10 |
| Net profit | 30 | 16 | 7 | 39 | 34 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 710 | 281 | 496 | 328 | 810 |
| Equity | 93 | 109 | 115 | 154 | 188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 618 | 173 | 380 | 174 | 622 |
| Total debt | 618 | 173 | 380 | 174 | 622 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CW Management | Management | 2016 |
| Former (1) | ||
JB Management | Management | 2016 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Bøtcher Wils | Management | 0 companies |
| Casper Wulff Frausig | Management | 0 companies |
| Daniel Steen Steeval | Chairman | 0 companies |