| Revenue | DKK 57K | +125% |
| EBITDA | DKK 3K | -87% |
| Net profit | DKK -3K | -113% |
| Total assets | DKK 26K | +260050% |
| Equity | DKK -115K | -2% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 38 | 20 | -34 | 5 | 25 | 57 |
| Staff expenses | -96 | -61 | -0 | -0 | -0 | -53 |
| EBITDA | -58 | -41 | -42 | 0 | 25 | 3 |
| Depreciation & amort. | -6 | -17 | -17 | -0 | -0 | -0 |
| EBIT | -64 | -58 | -59 | 0 | 25 | 3 |
| Net financials | -1 | -4 | 0 | -0 | -0 | -3 |
| Profit before tax | -65 | -62 | -59 | 0 | 25 | 0 |
| Tax | -0 | -14 | -13 | 0 | 6 | 3 |
| Net profit | -65 | -49 | -46 | 0 | 20 | -3 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 49 | 88 | 82 | 87 | 0 | 26 |
| Equity | -15 | -64 | -110 | -96 | -113 | -115 |
| Long-term debt | 0 | 82 | 82 | 73 | 0 | 0 |
| Short-term debt | 64 | 70 | 110 | 109 | 113 | 120 |
| Total debt | 64 | 152 | 191 | 183 | 113 | 120 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
TO Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2023 | |
Will Agency ApS | Company | 100.0% | 100.0% | 2025 |
T.O. Holding Danmark ApS | Company | 20.0% | 20.0% | 2019 |
Bente Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Simon Frydensbjerg Sinding | Chief Executive Officer | 0 companies |
| Thomas Olsen | Management | 0 companies |
| Juri Wulff | Board of Directors | 0 companies |
| Morten Frank | Board of Directors | 0 companies |
| Mads Fugl | Chairman | 0 companies |