| Revenue | DKK 2,7M | -13% |
| EBITDA | DKK -746K | +4% |
| Net profit | DKK -931K | -8% |
| Total assets | DKK 1,3M | -34% |
| Equity | DKK -746K | -503% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.208 | 3.296 | 3.117 | 3.517 | 4.043 | 3.791 | 5.826 | 3.068 | 2.656 |
| Staff expenses | -2.340 | -2.862 | -2.974 | -2.943 | -3.005 | -3.443 | -5.284 | -3.848 | -3.403 |
| EBITDA | 868 | 434 | 143 | 574 | 1.038 | 348 | 542 | -780 | -746 |
| Depreciation & amort. | -85 | -114 | -120 | -104 | -156 | -154 | -159 | -123 | -107 |
| EBIT | 783 | 320 | 22 | 469 | 883 | 194 | 383 | -903 | -853 |
| Net financials | -48 | -11 | -16 | -7 | -8 | -18 | -43 | -32 | -88 |
| Profit before tax | 735 | 309 | 7 | 463 | 874 | 176 | 339 | -935 | -941 |
| Tax | 166 | 75 | 68 | 105 | 204 | 43 | 89 | -71 | -9 |
| Net profit | 569 | 234 | -62 | 358 | 670 | 133 | 250 | -865 | -931 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.523 | 2.387 | 1.874 | 2.317 | 3.872 | 3.032 | 2.194 | 1.926 | 1.279 |
| Equity | 1.571 | 1.459 | 845 | 1.203 | 1.873 | 1.938 | 1.050 | 185 | -746 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 764 | 779 | 914 | 1.017 | 1.892 | 995 | 1.073 | 1.741 | 2.025 |
| Total debt | 764 | 779 | 914 | 1.017 | 1.892 | 995 | 1.073 | 1.741 | 2.025 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Founder | Founder | 2016 | — | — |
KM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Walk Holding ApS | Company | 100.0% | 100.0% | 2022 |
Walk ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Gudjon Freyr Oddsson | Founder | 0 companies |
| Klaus Matthiesen | Management | 0 companies |
| Espen Saxtoft Højlund | Chairman | 0 companies |