| Revenue | DKK 6,7M | +254% |
| EBITDA | DKK 794K | +155% |
| Net profit | DKK 172K | +110% |
| Total assets | DKK 7,7M | +75% |
| Equity | DKK 2,4M | +8% |
| Employees | 12 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 18 | -268 | -738 | 1.791 | 1.906 | 6.740 |
| Staff expenses | -0 | -0 | -1.186 | -2.701 | -5.249 | -3.338 | -5.946 |
| EBITDA | -2 | -62 | -1.453 | -3.439 | -3.458 | -1.432 | 794 |
| Depreciation & amort. | -0 | -0 | -0 | -21 | -3.991 | -356 | -516 |
| EBIT | -2 | -62 | -1.453 | -3.460 | -7.449 | -1.788 | 278 |
| Net financials | -0 | 0 | -9 | -27 | -2 | 0 | -12 |
| Profit before tax | -3 | -62 | -1.462 | -3.487 | -7.451 | -1.788 | 266 |
| Tax | -0 | -0 | -336 | -764 | -1.635 | -78 | 94 |
| Net profit | -3 | -62 | -1.127 | -2.723 | -5.816 | -1.710 | 172 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 47 | 21 | 2.768 | 12.539 | 6.868 | 4.394 | 7.677 |
| Equity | 47 | -15 | 2.459 | 9.736 | 3.919 | 2.209 | 2.381 |
| Long-term debt | 0 | 0 | -336 | -1.100 | -2.735 | 0 | 0 |
| Short-term debt | 0 | 36 | 309 | 2.804 | 2.948 | 2.185 | 5.296 |
| Total debt | 0 | 36 | 309 | 2.804 | 2.948 | 2.185 | 5.296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FW Founder | Founder | 2019 | — | — |
LD Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLER A/S | Company | 66.7% | 66.7% | 2024 |
Edin ApS | Company | 10.0% | 10.0% | 2024 |
CBKJ ApS | Company | 10.0% | 10.0% | 2024 |
Lakfat ApS | Company | 10.0% | 10.0% | 2022 |
NAE ApS | Company | 10.0% | 10.0% | 2022 |
KERE Media ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
Retriever Danmark A/S | Company | 20.0% | 20.0% | 2022 |
HRMORO ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Filip Wallberg | Founder | 0 companies |
| Lars Damgaard Nielsen | Management | 0 companies |
| Anders Glent Buch | Board of Directors | 0 companies |
| Keld Erdmann Reinicke | Chairman | 0 companies |
| Louise Ringbæk | Board of Directors | 0 companies |
| Kjetil Botten Skogly | Chairman | 0 companies |
| Kate Wichmann | Board of Directors | 0 companies |
| Jens Kristian Damsgaard | Chairman | 0 companies |
| Henrik Juul | Board of Directors | 0 companies |
| Per David Marcus Wikner | Board of Directors | 0 companies |
| Ralf Stenholt Andersson | Board of Directors | 0 companies |