| Revenue | DKK 8,2M | +142% |
| EBITDA | DKK 5,1M | +751% |
| Net profit | DKK 4M | +1009% |
| Total assets | DKK 17M | +20% |
| Equity | DKK 15,6M | +19% |
| Employees | 18 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|
| Revenue | -217 | -844 | -538 | 3.397 | 8.233 |
| Staff expenses | -283 | -1.026 | -1.335 | -2.799 | -3.147 |
| EBITDA | -500 | -1.870 | -1.873 | 598 | 5.085 |
| Depreciation & amort. | -0 | -19 | -375 | -1.081 | -867 |
| EBIT | -500 | -1.889 | -2.248 | -483 | 4.218 |
| Net financials | -106 | -315 | -213 | -67 | 5 |
| Profit before tax | -606 | -2.204 | -2.461 | -550 | 4.223 |
| Tax | -153 | -58 | -111 | -110 | 228 |
| Net profit | -454 | -2.146 | -2.349 | -440 | 3.995 |
| Item | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.506 | 4.498 | 2.914 | 14.109 | 16.997 |
| Equity | 2.253 | 2.076 | 76 | 13.078 | 15.573 |
| Long-term debt | 2.055 | 2.219 | 0 | 0 | 0 |
| Short-term debt | 197 | 203 | 2.838 | 1.031 | 1.197 |
| Total debt | 2.252 | 2.423 | 2.838 | 1.031 | 1.197 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
AC Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Der Werner Holding ApS | Company | 33.3% | 33.3% | 2023 |
MALYVI Invest ApS | Company | 10.0% | 10.0% | 2023 |
Danmarks Eksport- og Investeringsfond | Company | 5.0% | 5.0% | 2023 |
Levitate Technology ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Werner Madsen | Chief Executive Officer | 0 companies |
| Andrew Cairns Whittaker | Management | 0 companies |
| Torben Laustsen | Chairman | 0 companies |
| Eythor Ingi Bender | Board of Directors | 0 companies |
| Thomas Gammelgaard Frederiksen | Board of Directors | 0 companies |
| Jan Dall Christensen | Board of Directors | 0 companies |