| Revenue | DKK 2,4M | +10% |
| EBITDA | DKK 289K | -42% |
| Net profit | DKK 179K | -50% |
| Total assets | DKK 1,7M | +11% |
| Equity | DKK 501K | -31% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.659 | 3.437 | 1.019 | 2.165 | 2.378 |
| Staff expenses | -3.159 | -3.042 | -1.438 | -1.664 | -2.089 |
| EBITDA | 500 | 395 | -419 | 501 | 289 |
| Depreciation & amort. | -43 | -46 | -10 | -33 | -44 |
| EBIT | 456 | 349 | -429 | 468 | 245 |
| Net financials | -24 | -63 | -8 | -5 | -12 |
| Profit before tax | 433 | 286 | -421 | 462 | 233 |
| Tax | 98 | 76 | -97 | 103 | 55 |
| Net profit | 335 | 210 | -323 | 360 | 179 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.188 | 1.956 | 1.242 | 1.515 | 1.680 |
| Equity | 792 | 752 | 363 | 723 | 501 |
| Long-term debt | 0 | 93 | 0 | 0 | 0 |
| Short-term debt | 1.396 | 1.111 | 879 | 789 | 1.177 |
| Total debt | 1.396 | 1.204 | 879 | 789 | 1.177 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
CW Management | Management | 2018 |
| Former (1) | ||
BO Management | Management | 2017 – 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Ovesen | Management | 0 companies |
| Christian Woods Klingenberg | Management | 0 companies |