| Revenue | DKK -6K | -98% |
| EBITDA | DKK -6K | +98% |
| Net profit | DKK -16K | +94% |
| Total assets | DKK 1,7M | +0% |
| Equity | DKK 1,2M | -1% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -1.157 | -5.476 | -1.828 | -426 | -187 | -324 | -6 |
| Staff expenses | -54 | -2.756 | -304 | -0 | -0 | -0 | -0 |
| EBITDA | -1.210 | -8.232 | -2.132 | -426 | -187 | -324 | -6 |
| Depreciation & amort. | 790 | -6.034 | -1.608 | 57 | -0 | -0 | -0 |
| EBIT | -2.000 | -14.266 | -3.740 | -483 | -187 | -324 | -6 |
| Net financials | -151 | -699 | -102 | 52 | -27 | -11 | -14 |
| Profit before tax | -2.151 | -14.965 | -3.842 | -431 | -214 | -335 | -20 |
| Tax | -473 | -3.288 | -846 | -110 | -47 | -73 | -4 |
| Net profit | -1.678 | -11.677 | -2.996 | -321 | -167 | -262 | -16 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 9.265 | 6.935 | 4.546 | 2.075 | 1.950 | 1.690 | 1.695 |
| Equity | -1.178 | 4.981 | 1.985 | 1.664 | 1.497 | 1.235 | 1.219 |
| Long-term debt | 9.830 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 613 | 1.954 | 2.561 | 411 | 453 | 455 | 476 |
| Total debt | 10.442 | 1.954 | 2.561 | 411 | 453 | 455 | 476 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wagner Family Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Freund | Chief Executive Officer | 0 companies |
| Jacob Kofoed Rasmussen | Chief Executive Officer | 0 companies |
| Tina Wagner | Chief Executive Officer | 0 companies |
| Flemming Wagner | Chairman | 0 companies |