| Revenue | DKK 8,2M | -15% |
| EBITDA | DKK -4,1M | -224% |
| Net profit | DKK -6,5M | -486% |
| Total assets | DKK 16,7M | -36% |
| Equity | DKK 388K | -83% |
| Employees | 20 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.476 | 4.557 | 5.954 | 6.459 | 11.572 | 9.935 | 9.639 | 8.205 |
| Staff expenses | -2.819 | -4.736 | -5.484 | -3.489 | -8.399 | -11.188 | -6.361 | -12.266 |
| EBITDA | -1.343 | -178 | 470 | 2.684 | 3.174 | -1.253 | 3.278 | -4.061 |
| Depreciation & amort. | -104 | -146 | -154 | -155 | -212 | -906 | -952 | -1.928 |
| EBIT | -1.447 | -325 | 315 | 2.529 | 2.962 | -2.159 | 2.326 | -5.989 |
| Net financials | -52 | -119 | -117 | -124 | -143 | -542 | -253 | -893 |
| Profit before tax | -1.498 | -443 | 198 | 2.405 | 2.819 | -2.701 | 2.073 | -6.882 |
| Tax | -0 | -0 | -0 | 157 | 609 | -522 | 394 | -394 |
| Net profit | -1.498 | -443 | 198 | 2.247 | 2.210 | -2.179 | 1.679 | -6.488 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.716 | 7.150 | 3.041 | 12.283 | 24.587 | 32.136 | 26.100 | 16.725 |
| Equity | -1.448 | -1.892 | -1.694 | 566 | 2.776 | 598 | 2.276 | 388 |
| Long-term debt | 0 | 0 | 2.631 | 2.752 | 4.225 | 9.846 | 12.641 | 7.357 |
| Short-term debt | 3.165 | 9.042 | 2.104 | 8.965 | 17.064 | 21.692 | 10.788 | 8.979 |
| Total debt | 3.165 | 9.042 | 4.735 | 11.717 | 21.289 | 31.538 | 23.430 | 16.337 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WB Management | Management | 2017 | — | — |
RE Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BDK Holding ApS | Company | 50.0% | 50.0% | 2026 |
jrdw holding aps | Company | 10.0% | 10.0% | 2026 |
Scaletronic ApS | Company | 5.0% | 5.0% | 2026 |
| Individual | 5.0% | 5.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Warren Bricknell | Management | 0 companies |
| Rick Edwards | Management | 0 companies |