| Revenue | DKK 614K | -25% |
| EBITDA | DKK -148K | -227% |
| Net profit | DKK -245K | -1289% |
| Total assets | DKK 463K | -28% |
| Equity | DKK -356K | -221% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 137 | 719 | 1.530 | 1.015 | 810 | 752 | 522 | 820 | 614 |
| Staff expenses | -101 | -605 | -1.039 | -1.100 | -675 | -580 | -734 | -704 | -762 |
| EBITDA | 36 | 114 | 490 | -86 | 134 | 173 | 63 | 116 | -148 |
| Depreciation & amort. | -24 | -53 | -53 | -62 | -102 | -128 | 137 | -54 | -45 |
| EBIT | 12 | 60 | 437 | -147 | 32 | 44 | -75 | 63 | -193 |
| Net financials | 0 | -1 | -0 | -3 | -10 | -31 | -32 | -30 | -50 |
| Profit before tax | 12 | 60 | 437 | -150 | 22 | 13 | -107 | 33 | -243 |
| Tax | 4 | 14 | 98 | -31 | 7 | 0 | -16 | 12 | 2 |
| Net profit | 8 | 45 | 339 | -120 | 15 | 13 | -91 | 21 | -245 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 773 | 686 | 850 | 762 | 688 | 1.074 | 557 | 648 | 463 |
| Equity | 58 | 104 | 443 | -70 | -54 | -41 | -131 | -111 | -356 |
| Long-term debt | 474 | 465 | 140 | 620 | 596 | 920 | 624 | 672 | 726 |
| Short-term debt | 237 | 109 | 263 | 211 | 145 | 192 | 62 | 86 | 93 |
| Total debt | 711 | 574 | 402 | 831 | 741 | 1.113 | 687 | 759 | 819 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MV Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOLFPACK HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Sanni Wulff Hansen | Chief Executive Officer | 0 companies |
| Mads Vangsø | Management | 0 companies |