| Revenue | DKK -6,5M | +21% |
| EBITDA | DKK -8,5M | -36% |
| Net profit | DKK -9,6M | -2% |
| Total assets | DKK 15,4M | -58% |
| Equity | DKK -29,3M | -49% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -69 | 161 | 610 | 2.414 | 1.651 | -7.875 | -5.359 | -6.482 |
| Staff expenses | -59 | -1.785 | -1.768 | -2.458 | -2.895 | -1.044 | -0 | -0 |
| EBITDA | -128 | -1.624 | -1.158 | -44 | -1.245 | -9.304 | -6.222 | -8.484 |
| Depreciation & amort. | -195 | -200 | -180 | -215 | -274 | -0 | -0 | -0 |
| EBIT | -323 | -1.824 | -1.338 | -259 | -1.519 | -9.304 | -6.222 | -8.484 |
| Net financials | -51 | -50 | -53 | -246 | -274 | -234 | -1.430 | -1.940 |
| Profit before tax | -374 | -1.054 | -1.391 | -505 | -1.793 | -9.538 | -7.652 | -10.424 |
| Tax | -77 | 410 | -303 | -105 | -388 | -1.488 | 1.799 | -795 |
| Net profit | -297 | -1.464 | -1.088 | -400 | -1.405 | -8.050 | -9.451 | -9.628 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.964 | 4.447 | 7.418 | 9.373 | 10.832 | 15.290 | 36.639 | 15.369 |
| Equity | 203 | 1.733 | 645 | 181 | -1.224 | -9.530 | -19.625 | -29.254 |
| Long-term debt | 0 | 0 | 2.239 | 943 | 1.389 | 0 | 0 | 0 |
| Short-term debt | 1.761 | 2.713 | 4.534 | 8.250 | 10.667 | 24.820 | 56.264 | 41.780 |
| Total debt | 1.761 | 2.713 | 6.773 | 9.192 | 12.057 | 24.820 | 56.264 | 41.780 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2016 | — | — |
LA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WSG Holding ApS | Company | 100.0% | 100.0% | 2020 |
Lodberg ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 15.0% | 15.0% | 2017 | |
MindWorks Capital & Consulting ApS | Company | 20.0% | 20.0% | 2018 |
| Individual | 15.0% | 15.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Malthe Ødger Lønstrup Vad | Management | 0 companies |
| Lynsey Ann Blair | Management | 0 companies |
| Theis Lønstrup Vad | Chairman | 0 companies |
| Lim Lung Tieng | Board of Directors | 0 companies |
| Lars Lindholm Andreasen | Board of Directors | 0 companies |
| Michelle Siel Christensen | Board of Directors | 0 companies |
| Suchi Thor Ahmad | Board of Directors | 0 companies |
| Jesper Lodberg | Board of Directors | 0 companies |
| Chu Wai Mun | Board of Directors | 0 companies |
| Bo Frausing Christensen | Chairman | 0 companies |