| Revenue | DKK 7,9M | +60% |
| EBITDA | DKK 1,2M | -46% |
| Net profit | DKK 24K | -99% |
| Total assets | DKK 30,5M | +185% |
| Equity | DKK 27,8M | +266% |
| Employees | 15 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | — | 239 | -256 | 1.690 | 4.939 | 7.892 |
| Staff expenses | -0 | -0 | -822 | -3.498 | -2.712 | -6.685 |
| EBITDA | 0 | 239 | -1.078 | -1.808 | 2.227 | 1.208 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -370 | -941 |
| EBIT | 0 | 239 | -1.078 | -1.808 | 1.857 | 267 |
| Net financials | 0 | -0 | -144 | -134 | -187 | -221 |
| Profit before tax | 0 | 239 | -1.221 | -1.942 | 1.670 | 46 |
| Tax | -0 | 53 | -42 | -0 | -0 | 22 |
| Net profit | 0 | 186 | -1.179 | -1.942 | 1.670 | 24 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 284 | 1.282 | 2.409 | 7.197 | 10.700 | 30.514 |
| Equity | 240 | 551 | -628 | 4.792 | 7.594 | 27.776 |
| Long-term debt | 0 | 500 | 2.510 | 2.080 | 2.266 | 1.082 |
| Short-term debt | 2 | 189 | 527 | 326 | 839 | 1.634 |
| Total debt | 2 | 689 | 3.037 | 2.405 | 3.105 | 2.716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2022 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Foldesen Holding ApS | Company | 33.3% | 33.3% | 2022 |
| Individual | 25.0% | 25.0% | 2024 | |
Bentholm Holding ApS | Company | 15.0% | 15.0% | 2024 |
AGILE JEPSEN HOLDING ApS | Company | 5.0% | 5.0% | 2022 |
Accelerace Invest II K/S | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Werenskiold | Management | 0 companies |
| Stine Kalmer Jørgensen | Chief Executive Officer | 0 companies |
| Susanne Brønnum-Hyttel | Board of Directors | 0 companies |
| Simon Bentholm Hansen | Board of Directors | 0 companies |
| Michael Kim Peen | Chairman | 0 companies |
| Jim Allan Isager Larsen | Board of Directors | 0 companies |