| Revenue | DKK 19,3M | +4% |
| EBITDA | DKK 1M | +47% |
| Net profit | DKK 412K | +615% |
| Total assets | DKK 31,1M | +0% |
| Equity | DKK 9,3M | +0% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.913 | 13.333 | 13.366 | — | 14.149 | 16.082 | 17.129 | 15.533 | 14.912 | 16.558 | 20.059 | 18.528 | 19.293 |
| Staff expenses | -0 | -7.485 | -8.375 | -9.001 | -9.502 | -10.335 | -11.078 | -11.293 | -10.981 | -11.718 | -12.709 | -12.965 | -13.744 |
| EBITDA | 2.188 | 2.751 | 2.190 | 2.208 | 1.960 | 2.841 | 3.283 | 841 | 1.387 | 1.767 | 3.560 | 689 | 1.013 |
| Depreciation & amort. | -0 | -0 | -252 | -313 | -303 | -325 | -357 | -340 | -335 | -0 | -0 | -0 | -0 |
| EBIT | 2.188 | 2.751 | 1.938 | 1.895 | 1.658 | 2.516 | 2.925 | 501 | 1.051 | 1.767 | 3.560 | 689 | 1.013 |
| Net financials | -93 | -177 | -56 | -92 | -107 | -111 | -122 | -117 | -92 | -156 | -177 | -535 | -451 |
| Profit before tax | 2.095 | 2.574 | 1.882 | 1.802 | 1.550 | 2.405 | 2.803 | 384 | 960 | 1.611 | 3.383 | 154 | 563 |
| Tax | 532 | 644 | 459 | 417 | 348 | 543 | 624 | 97 | 214 | 361 | 757 | 96 | 151 |
| Net profit | 1.564 | 1.931 | 1.423 | 1.386 | 1.202 | 1.862 | 2.180 | 287 | 746 | 1.250 | 2.627 | 58 | 412 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.808 | 24.676 | 25.361 | 27.718 | 29.880 | 33.457 | 30.951 | 30.543 | 27.018 | 28.118 | 35.330 | 31.063 | 31.147 |
| Equity | 3.280 | 5.210 | 6.633 | 7.019 | 7.221 | 8.083 | 8.762 | 7.549 | 7.920 | 8.795 | 10.672 | 9.230 | 9.267 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 432 | 970 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.341 | 19.259 | 18.466 | 20.422 | 22.346 | 25.043 | 21.859 | 22.226 | 17.790 | 18.985 | 24.314 | 21.454 | 21.489 |
| Total debt | 18.341 | 19.259 | 18.466 | 20.422 | 22.346 | 25.043 | 21.859 | 22.658 | 18.761 | 18.985 | 24.314 | 21.454 | 21.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Founder | Founder | 1986 | — | — |
DN Management | Management | 1996 | — | — |
TE Audit | Audit | 1986 | — | — |
PH | Audit | 1986 | — | — |
TD Management | Management | 2002 | — | — |
SP Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2018 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 90.0% | 90.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| METAL WORK S.P.A | Founder | 0 companies |
| Denny Nordblad | Management | 0 companies |
| Torsten Edvard Berg | Audit | 0 companies |
| Peter Henrik Mathiasen | Audit | 0 companies |
| Thorstein Dam | Management | 0 companies |
| Sven Peter Dirchsen | Founder | 0 companies |
| Valentino Pellenghi | Board of Directors | 0 companies |
| Piergiorgio Riccardo Palamidese | Board of Directors | 0 companies |
| Irene Wittrup | Board of Directors | 0 companies |
| Daniele Marconi | Board of Directors | 0 companies |