| Revenue | DKK 7,2M | -1848% |
| EBITDA | DKK 5,9M | +431% |
| Net profit | DKK 14,7M | +19% |
| Total assets | DKK 92,8M | +9% |
| Equity | DKK 87,9M | +12% |
| Employees | 2 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | -40 | -39 | -29 | -36 | -35 | -36 | -7.000 | -60 | -253 | -443 | 189 | -413 | 7.218 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -56 | -121 | -182 | -902 | -1.270 | -1.304 |
| EBITDA | — | — | — | — | — | — | — | — | — | -40 | -39 | -29 | -36 | -35 | -36 | -7.000 | -116 | -374 | -625 | -48.357 | -1.785 | 5.904 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -163 | -327 | -360 | -245 | -257 | -255 | -202 |
| EBIT | — | — | — | — | — | — | — | — | — | -40 | -39 | -29 | -36 | -35 | -36 | -7.163 | -443 | -734 | -870 | -48.614 | -2.040 | 5.702 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.964 | 904 | -1.865 | 6.087 | 15.158 | 10.093 | 71.854 | 25.870 | 12.489 | -20.765 | 6.350 | 14.566 | 9.940 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 3.924 | 865 | -1.893 | 6.051 | 15.124 | 10.057 | 64.692 | 25.427 | 11.755 | -21.635 | -42.264 | 12.526 | 15.642 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -570 | -97 | -74 | -78 | -31 | -36 | -415 | 95 | 2.709 | 13 | -0 | 152 | 908 |
| Net profit | — | — | — | — | — | — | — | — | — | 4.494 | 962 | -1.819 | 6.129 | 15.154 | 10.093 | 65.107 | 25.332 | 9.046 | -21.648 | -42.264 | 12.374 | 14.734 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.983 | 28.421 | 24.895 | 31.891 | 42.460 | 44.034 | 113.471 | 141.458 | 169.988 | 151.006 | 114.872 | 84.929 | 92.786 |
| Equity | — | — | — | — | — | — | — | — | — | 17.820 | 17.512 | 15.604 | 21.817 | 36.503 | 43.981 | 107.038 | 129.770 | 136.792 | 108.469 | 65.955 | 78.179 | 87.913 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.125 | 9.813 | 8.258 | 8.566 | 4.724 | 0 | 4.816 | 6.343 | 6.106 | 4.095 | 4.502 | 4.233 | 2.517 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.038 | 1.097 | 1.034 | 1.508 | 1.233 | 53 | 1.617 | 5.345 | 27.090 | 38.442 | 44.416 | 2.517 | 2.351 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.163 | 10.909 | 9.292 | 10.074 | 5.957 | 53 | 6.434 | 11.688 | 33.196 | 42.537 | 48.917 | 6.750 | 4.868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2004 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Weber Hartmann | Management | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |