| Revenue | DKK 2,3M | -6% |
| EBITDA | DKK 309K | -46% |
| Net profit | DKK 122K | -62% |
| Total assets | DKK 3,8M | +2% |
| Equity | DKK 2,1M | +6% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.770 | 2.107 | 1.238 | 550 | 1.276 | 1.342 | 1.683 | 1.591 | 1.560 | 1.613 | 2.131 | 1.799 | 2.433 | 2.298 |
| Staff expenses | -2.007 | -1.858 | -912 | -1.459 | -1.515 | -1.462 | -1.468 | -1.067 | -1.055 | -1.163 | -1.439 | -1.198 | -1.796 | -1.916 |
| EBITDA | -237 | 250 | 326 | -910 | -239 | -120 | 215 | 524 | 506 | 450 | 692 | 601 | 574 | 309 |
| Depreciation & amort. | -132 | -110 | -16 | -140 | -92 | -63 | -56 | -40 | -40 | -40 | -45 | -11 | -74 | -36 |
| EBIT | -369 | 140 | 310 | -1.050 | -331 | -183 | 159 | 485 | 466 | 410 | 647 | 590 | 500 | 273 |
| Net financials | -419 | -491 | 4.126 | -330 | -22 | -41 | 490 | -52 | -74 | -33 | -21 | -24 | -77 | -108 |
| Profit before tax | -788 | -351 | 4.435 | -1.380 | -439 | -224 | 648 | 433 | 392 | 377 | 626 | 566 | 423 | 164 |
| Tax | -152 | -85 | 1.103 | -0 | -0 | -0 | -0 | -68 | 105 | 85 | 141 | 122 | 105 | 43 |
| Net profit | -636 | -266 | 3.332 | -1.380 | -439 | -224 | 648 | 501 | 287 | 291 | 485 | 444 | 318 | 122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.161 | 7.632 | 6.468 | 3.936 | 3.408 | 3.141 | 3.008 | 2.805 | 2.619 | 3.397 | 3.376 | 3.389 | 3.710 | 3.786 |
| Equity | -2.007 | -2.273 | 1.059 | -320 | -759 | -983 | -334 | 166 | 453 | 744 | 1.229 | 1.673 | 1.991 | 2.112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.167 | 9.904 | 5.408 | 4.256 | 4.167 | 4.124 | 3.343 | 2.639 | 2.166 | 2.653 | 2.147 | 1.716 | 1.720 | 1.674 |
| Total debt | 9.167 | 9.904 | 5.408 | 4.256 | 4.167 | 4.124 | 3.343 | 2.639 | 2.166 | 2.653 | 2.147 | 1.716 | 1.720 | 1.674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1996 | — | — | |
PD Management | Management | 2002 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 2018 | — | — | |
KD | Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. W. HOLDING, RINGSTED ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSFIRMAET MUNCH-NIELSEN I/S | Audit | 0 companies |
| Pia Due | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| William Christoffersen | Board of Directors | 0 companies |
| Charlotte Birk Olsen | Board of Directors | 0 companies |
| Melissa Due | Board of Directors | 0 companies |
| Martin Johannes Vangkilde Hansen | Board of Directors | 0 companies |
| Desirée Hinsch Månsson | Board of Directors | 0 companies |
| Kurt Due | Board of Directors | 0 companies |