| Revenue | DKK -1,8M | -170% |
| EBITDA | DKK -2,9M | -400% |
| Net profit | DKK -3,2M | -336% |
| Total assets | DKK 8,1M | +38% |
| Equity | DKK 521K | -86% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.311 | 10.422 | 7.737 | 7.682 | 1.499 | 2.539 | -1.786 |
| Staff expenses | -1.724 | -3.493 | -2.813 | -2.825 | -1.771 | -1.584 | -1.053 |
| EBITDA | 1.486 | 6.879 | 4.924 | 4.857 | -272 | 955 | -2.868 |
| Depreciation & amort. | -857 | -2.258 | -2.827 | -3.102 | -2.691 | -1.856 | -1.240 |
| EBIT | 630 | 4.621 | 2.097 | 1.754 | -2.963 | -901 | -4.107 |
| Net financials | -88 | -219 | -167 | -235 | -84 | -12 | -24 |
| Profit before tax | 541 | 4.384 | 1.930 | 1.519 | -3.047 | -913 | -4.132 |
| Tax | 118 | 979 | 428 | 341 | -669 | -174 | -909 |
| Net profit | 423 | 3.406 | 1.502 | 1.179 | -2.378 | -738 | -3.223 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 10.576 | 16.454 | 18.558 | 10.528 | 7.910 | 5.890 | 8.112 |
| Equity | 773 | 4.179 | 5.681 | 6.860 | 4.482 | 3.743 | 521 |
| Long-term debt | 3.171 | 4.370 | 2.979 | 761 | 35 | 0 | 0 |
| Short-term debt | 6.514 | 7.904 | 9.898 | 2.898 | 3.393 | 2.147 | 7.592 |
| Total debt | 9.685 | 12.275 | 12.877 | 3.659 | 3.428 | 2.147 | 7.592 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 2017 | — | — |
MN Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOSP ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Keld Brian Hansen | Management | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Michael Hansen | Board of Directors | 0 companies |
| Philip Sommer | Board of Directors | 0 companies |