| Revenue | DKK -89K | -28% |
| EBITDA | DKK -89K | +28% |
| Net profit | DKK -785K | +87% |
| Total assets | DKK 19,9M | -7% |
| Equity | DKK 18,4M | -4% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -51 | -24 | -108 | -124 | -89 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 456 | -24 | -108 | -124 | -89 |
| Depreciation & amort. | 254 | -0 | -0 | -0 | -0 |
| EBIT | 203 | -24 | -108 | -124 | -89 |
| Net financials | 1.670 | 869 | 1.160 | -5.703 | -684 |
| Profit before tax | 1.872 | 845 | 1.052 | -5.827 | -773 |
| Tax | 379 | 355 | 33 | -1 | 12 |
| Net profit | 1.493 | 489 | 1.020 | -5.826 | -785 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 79.396 | 56.574 | 58.013 | 21.417 | 19.857 |
| Equity | 78.529 | 24.018 | 25.038 | 19.212 | 18.427 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 867 | 32.556 | 32.975 | 2.204 | 1.429 |
| Total debt | 867 | 32.556 | 32.975 | 2.204 | 1.429 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
PW Management | Management | 2025 |
CL Founder | Founder | 2019 |
| Former (2) | ||
PM Management | Management | 2019 – 2019 |
KC Management | Management | 2019 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2019 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Møller Pedersen | Management | 0 companies |
| Peter Worsøe | Management | 0 companies |
| Capmartin Limited | Founder | 0 companies |
| Kim Christian Worsøe | Management | 0 companies |
| Jacob Roesen | Chairman | 0 companies |