| Revenue | DKK 17,9M | +62% |
| EBITDA | DKK 11,5M | +177% |
| Net profit | DKK 6,5M | +660% |
| Total assets | DKK 77,3M | -20% |
| Equity | DKK 28,2M | +19% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 8.975 | -925 | 4.812 | 5.905 | 9.844 | 30.535 | 11.081 | 17.903 |
| Staff expenses | -6.021 | -3.066 | -2.979 | -3.339 | -3.818 | -5.042 | -6.919 | -6.373 |
| EBITDA | 2.954 | -3.991 | 1.833 | 2.567 | 6.027 | 25.493 | 4.162 | 11.529 |
| Depreciation & amort. | -3.634 | -415 | -757 | -759 | -601 | -376 | -325 | -172 |
| EBIT | -680 | -4.406 | 1.076 | 1.808 | 5.426 | 25.117 | 3.837 | 11.358 |
| Net financials | -68 | -209 | -150 | -6 | 70 | -1.593 | -2.724 | -2.959 |
| Profit before tax | -748 | -4.615 | 926 | 1.802 | 5.496 | 23.524 | 1.113 | 8.399 |
| Tax | -164 | -1.018 | 219 | 353 | 1.174 | 5.180 | 252 | 1.852 |
| Net profit | -583 | -3.597 | 707 | 1.449 | 4.321 | 18.344 | 861 | 6.547 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 23.179 | 18.067 | 19.727 | 13.496 | 84.768 | 99.580 | 96.661 | 77.268 |
| Equity | 6.917 | 3.319 | 4.026 | 5.475 | 9.796 | 28.141 | 23.702 | 28.248 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.716 | 14.113 | 12.227 | 8.021 | 74.972 | 71.439 | 72.959 | 49.019 |
| Total debt | 13.716 | 14.113 | 12.227 | 8.021 | 74.972 | 71.439 | 72.959 | 49.019 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2017 | — | — |
CS Management | Management | 2019 | — | — |
JC Management | Management | 2017 | — | — |
SP Management | Management | 2016 | — | — |
EK Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wismo NxT A/S | Company | 100.0% | 100.0% | 2016 |
487 Cornwall Investment ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Henningsen Haugaard | Management | 0 companies |
| Carsten Stephansen | Management | 0 companies |
| Jesper Czelinski Flach | Management | 0 companies |
| Søren Peter Godskesen True | Management | 0 companies |
| Esben Kirk Jacobsen | Management | 0 companies |
| Lars Tobias Pettersson | Chairman | 0 companies |
| Carsten Ringius | Chairman | 0 companies |
| Martin Houland Manscher | Board of Directors | 0 companies |
| Esben Emil Elmøe | Board of Directors | 0 companies |
| Peter Johansen | Board of Directors | 0 companies |
| Kenneth Keller Hansen | Board of Directors | 0 companies |