| Revenue | DKK -6,5M | -21% |
| EBITDA | DKK -26,8M | +48% |
| Net profit | DKK -104,8M | -87% |
| Total assets | DKK 25,7M | -79% |
| Equity | DKK -85,9M | -417% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 928 | 3.732 | 7.345 | -8.182 | -6.497 |
| Staff expenses | -8.781 | -15.479 | -28.571 | -43.209 | -20.324 |
| EBITDA | -7.854 | -11.748 | -21.226 | -51.391 | -26.821 |
| Depreciation & amort. | -162 | -744 | -6.322 | -12.645 | -74.012 |
| EBIT | -8.015 | -12.491 | -27.548 | -64.036 | -100.833 |
| Net financials | -603 | -1.802 | -272 | -2.452 | -6.911 |
| Profit before tax | -8.618 | -14.294 | -27.820 | -61.584 | -107.744 |
| Tax | -0 | -8.345 | -5.500 | -5.500 | -2.992 |
| Net profit | -8.618 | -5.949 | -22.320 | -56.084 | -104.752 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 17.508 | 57.104 | 78.998 | 123.491 | 25.723 |
| Equity | 7.733 | 31.784 | 39.464 | -16.621 | -85.949 |
| Long-term debt | 4.224 | 4.123 | 2.730 | 32.172 | 6.403 |
| Short-term debt | 5.551 | 21.198 | 36.804 | 107.940 | 105.269 |
| Total debt | 9.775 | 25.321 | 39.534 | 140.112 | 111.672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
KMD Venture A/S | Company | 0.0% | 5.0% | 2019 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2019 |
PreSeed Ventures A/S | Company | 0.0% | 5.0% | 2019 |
| Individual | 0.0% | 5.0% | 2019 | |
| Individual | 0.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Warthoe | Chief Executive Officer | 0 companies |
| Thomas Wartho | Chief Executive Officer | 0 companies |
| Lars Aage Staal Wegner | Board of Directors | 0 companies |
| Pernille Kristine Veje Gordon | Chairman | 0 companies |
| Lars Bangsgaard | Chairman | 0 companies |
| Mette Gross | Chairman | 0 companies |
| Anders Kjær | Board of Directors | 0 companies |
| Niklas Marschall | Board of Directors | 0 companies |