| Revenue | DKK 531K | +216% |
| EBITDA | DKK 531K | +216% |
| Net profit | DKK 448K | +619% |
| Total assets | DKK 1,3M | +31% |
| Equity | DKK 669K | +203% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -54 | -548 | -34 | -14 | 217 | 195 | 168 | 531 |
| Staff expenses | -0 | -45 | -191 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -99 | -738 | -35 | -14 | 217 | 195 | 168 | 531 |
| Depreciation & amort. | -0 | -0 | -89 | -90 | -32 | -160 | -71 | -71 | -71 |
| EBIT | -7 | -99 | -827 | -124 | -47 | 57 | 124 | 97 | 460 |
| Net financials | -10 | -5 | -34 | -13 | 22 | -0 | -1 | -36 | -22 |
| Profit before tax | -17 | -105 | -862 | -137 | -24 | 57 | 123 | 60 | 438 |
| Tax | 4 | -30 | -17 | -38 | -3 | -0 | -0 | -2 | -10 |
| Net profit | -21 | -75 | -845 | -100 | -22 | 57 | 123 | 62 | 448 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 96 | 492 | 153 | 37 | 5 | 1.193 | 983 | 974 | 1.276 |
| Equity | 79 | 5 | -540 | -639 | -21 | 36 | 159 | 221 | 669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 470 | 693 | 676 | 27 | 1.158 | 825 | 753 | 607 |
| Total debt | 13 | 470 | 693 | 676 | 27 | 1.158 | 825 | 753 | 607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TK Management | Management | 2019 | — | — |
NR Management | Management | 2018 | — | — |
KW Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Waldorf Group Holding ApS | Company | 100.0% | 100.0% | 2026 |
Volare ApS | Company | 20.0% | 20.0% | 2023 |
OUIOUI ApS | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Klitbo | Management | 0 companies |
| Nick Rasmussen | Management | 0 companies |
| Klaus Wittrup Nielsen | Management | 0 companies |
| Christian Max Schellenbauer Nielsen | Board of Directors | 0 companies |
| Søren Vilhelm Riis | Chairman | 0 companies |
| Sean Bendtsen Powell | Board of Directors | 0 companies |