| Revenue | DKK -17K | +102% |
| EBITDA | DKK -17K | -102% |
| Net profit | DKK -17K | -245% |
| Total assets | DKK 22K | -92% |
| Equity | DKK 22K | -43% |
| Employees | 4 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 610 | 586 | 535 | 821 | 383 | -16 | -2 | -8 | -17 |
| Staff expenses | -522 | -516 | -497 | -678 | -60 | -0 | -1 | -0 | -0 |
| EBITDA | 88 | 70 | 38 | 142 | 371 | -16 | -0 | -8 | -17 |
| Depreciation & amort. | -22 | -32 | -32 | -32 | 24 | -0 | -0 | -0 | -0 |
| EBIT | 66 | 38 | 6 | 110 | 347 | -16 | -0 | -8 | -17 |
| Net financials | -28 | -14 | -6 | -2 | -10 | -4 | -1 | 20 | -0 |
| Profit before tax | 38 | 24 | 1 | 108 | 336 | -20 | -1 | 11 | -17 |
| Tax | 8 | 1 | -0 | 22 | 74 | 7 | -0 | -0 | -0 |
| Net profit | 29 | 23 | 1 | 86 | 262 | -27 | -1 | 11 | -17 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 300 | 306 | 218 | 462 | 525 | 470 | 369 | 291 | 22 |
| Equity | 79 | 103 | 103 | 189 | 55 | 28 | 27 | 39 | 22 |
| Long-term debt | 0 | 4 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 220 | 197 | 110 | 274 | 470 | 442 | 342 | 253 | 0 |
| Total debt | 220 | 201 | 113 | 274 | 470 | 442 | 342 | 253 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Management | Management | 2026 | — | — |
MT Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Niclas Wagner Holding ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Niclas Wagner Daugaard Larsen | Management | 0 companies |
| Mette Thomas | Management | 0 companies |