| Revenue | DKK 1,1M | -7% |
| EBITDA | DKK -1M | -293% |
| Net profit | DKK 1,3M | +121% |
| Total assets | DKK 10,7M | +16% |
| Equity | DKK -4,8M | +21% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -19 | 101 | 627 | 447 | 2.174 | 1.218 | 1.132 |
| Staff expenses | -46 | -415 | -477 | -340 | -1.097 | -1.463 | -2.144 |
| EBITDA | -65 | -314 | 150 | 107 | 1.077 | -262 | -1.030 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -314 | 150 | 107 | 1.077 | -262 | -1.030 |
| Net financials | -73 | -213 | -110 | -126 | -357 | -5.974 | 2.235 |
| Profit before tax | -138 | -527 | 40 | -19 | 720 | -6.236 | 1.205 |
| Tax | -8 | -0 | -0 | -0 | 8 | -0 | -99 |
| Net profit | -130 | -527 | 40 | -19 | 711 | -6.236 | 1.304 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.826 | 10.977 | 12.248 | 12.252 | 16.138 | 9.220 | 10.708 |
| Equity | -80 | -362 | -322 | -341 | 125 | -6.111 | -4.807 |
| Long-term debt | 0 | 9.287 | 12.465 | 12.347 | 0 | 0 | 0 |
| Short-term debt | 3.905 | 2.052 | 105 | 246 | 16.013 | 15.331 | 15.515 |
| Total debt | 3.905 | 11.338 | 12.570 | 12.594 | 16.013 | 15.331 | 15.515 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2024 | — | — |
PW Management | Management | 2018 | — | — |
LH Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CAPICENTER ApS | Company | 25.0% | 25.0% | 2021 |
Lasinda ApS | Company | 25.0% | 25.0% | 2018 |
SALVADOR HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
Panda Invest I ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Worsøe | Management | 0 companies |
| Peter Worsøe | Management | 0 companies |
| Lasse Høj | Management | 0 companies |