| Revenue | DKK 53M | -8% |
| EBITDA | DKK 17M | -32% |
| Net profit | DKK 12,2M | -12% |
| Total assets | DKK 68,2M | +30% |
| Equity | DKK 29,2M | +71% |
| Employees | 60 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 37.012 | 33.872 | 19.417 | 57.597 | 52.991 |
| Staff expenses | -32.193 | -32.783 | -30.713 | -32.696 | -35.734 |
| EBITDA | 4.820 | 1.088 | -11.296 | 24.901 | 17.025 |
| Depreciation & amort. | -3.039 | -3.568 | -13.505 | -8.860 | -935 |
| EBIT | 1.781 | -2.480 | -24.802 | 16.041 | 16.090 |
| Net financials | -1.441 | -1.656 | -3.565 | -2.574 | -635 |
| Profit before tax | 340 | -4.135 | -28.367 | 13.467 | 15.455 |
| Tax | 55 | -920 | -1.332 | -309 | 3.283 |
| Net profit | 285 | -3.215 | -27.034 | 13.776 | 12.172 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 92.696 | 80.425 | 53.576 | 52.604 | 68.218 |
| Equity | 18.416 | 15.311 | -11.724 | 17.052 | 29.224 |
| Long-term debt | 30.435 | 23.417 | 18.695 | 6.668 | 10.340 |
| Short-term debt | 41.531 | 40.365 | 46.604 | 28.884 | 26.154 |
| Total debt | 71.966 | 63.782 | 65.299 | 35.552 | 36.494 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NO Founder | Founder | 2020 |
BW Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
BT Chief Executive Officer | Chief Executive Officer | 2024 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2024 | |
| Board of Directors | 2024 | |
| Chairman | 2024 | |
| Board of Directors | 2024 | |
| Former (4) | ||
KM | Chairman | 2022 – 2023 |
| Board of Directors | 2022 – 2024 | |
| Chairman | 2020 – 2022 | |
| Chairman | 2023 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Olaf Vinther Jensen | Founder | 0 companies |
| Bjarke Toelberg Vinther | Chief Executive Officer | 0 companies |
| Bjørn Wienigk | Chief Executive Officer | 0 companies |
| Kim Mose | Chairman | 0 companies |
| Michael Lodahl | Board of Directors | 0 companies |
| Tina Jensen | Board of Directors | 0 companies |
| Claus Søgaard-Christensen | Chairman | 0 companies |
| Rasmus Normann Andersen | Board of Directors | 0 companies |
| Poul Arensdorff Willadsen | Chairman | 0 companies |
| Chris Olesen | Chairman | 0 companies |
| Simon Johnsen Høj | Board of Directors | 0 companies |