| Revenue | DKK 40,7M | -10% |
| EBITDA | DKK -2,1M | -167% |
| Net profit | DKK -4M | -8671% |
| Total assets | DKK 28,4M | -14% |
| Equity | DKK -3,3M | -588% |
| Employees | 54 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 29.050 | 31.467 | 43.315 | 45.213 | 40.722 |
| Staff expenses | -28.024 | -33.822 | -43.424 | -42.111 | -42.798 |
| EBITDA | 1.026 | -2.355 | -109 | 3.103 | -2.076 |
| Depreciation & amort. | -728 | -910 | -1.204 | -1.111 | -1.077 |
| EBIT | 298 | -3.264 | -1.313 | 1.991 | -3.153 |
| Net financials | -55 | 94 | -42 | -2.004 | -876 |
| Profit before tax | 243 | -3.170 | -1.355 | -12 | -4.029 |
| Tax | 215 | -51 | -54 | -59 | -8 |
| Net profit | 28 | -3.119 | -1.302 | 47 | -4.022 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.029 | 14.684 | 26.060 | 33.219 | 28.448 |
| Equity | 5.057 | 1.938 | 636 | 683 | -3.338 |
| Long-term debt | 191 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.781 | 12.745 | 25.424 | 32.535 | 31.786 |
| Total debt | 3.971 | 12.745 | 25.424 | 32.535 | 31.786 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
AM Management | Management | 2016 |
CL Management | Management | 2016 |
WT | Founder | 2016 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Individual | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Alastair Muir Wood | Management | 0 companies |
| Christian LeBlanc Thilsted | Management | 0 companies |
| Wood Thilsted Partners Limited | Founder | 0 companies |
| Johan Hodal Meincke | Board of Directors | 0 companies |