| Revenue | DKK -12K | +8% |
| EBITDA | DKK -89K | -46% |
| Net profit | DKK -127K | -39% |
| Total assets | DKK 11 | -100% |
| Equity | DKK -542K | -31% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -4 | -126 | -51 | -47 | -13 | -11 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -126 | -51 | -47 | -63 | -61 | -89 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -126 | -51 | -47 | -63 | -61 | -89 |
| Net financials | -4 | -24 | -19 | -18 | -18 | -30 | -38 |
| Profit before tax | -8 | -150 | -70 | -65 | -81 | -91 | -127 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -8 | -150 | -70 | -65 | -81 | -91 | -127 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 532 | 189 | 209 | 216 | 166 | 163 | 0 |
| Equity | 42 | -108 | -178 | -243 | -323 | -415 | -542 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 490 | 297 | 387 | 458 | 489 | 578 | 542 |
| Total debt | 490 | 297 | 387 | 458 | 489 | 578 | 542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Management | Management | 2018 | — | — |
BW Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FJW HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
TOM ROTH HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Roth | Management | 0 companies |
| Birgitta Waller | Management | 0 companies |
| Frank Waller | Board of Directors | 0 companies |