| Revenue | DKK 71,9M | -75% |
| EBITDA | DKK 49,8M | +108% |
| Net profit | DKK 4,5M | +174% |
| Total assets | DKK 243,1M | +4% |
| Equity | DKK 18,4M | +32% |
| Employees | 30 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39.521 | 50.382 | 39.088 | 40.135 | 55.278 | 58.312 | 56.157 | 41.686 | 66.390 | 264.916 | 225.941 | 287.749 | 71.921 |
| Staff expenses | -16.739 | -16.977 | -19.574 | -16.142 | -16.190 | -16.660 | -16.425 | -14.728 | -16.738 | -22.452 | -34.104 | -37.023 | -22.102 |
| EBITDA | 22.782 | 33.406 | 19.514 | 23.994 | 34.811 | 41.652 | 39.732 | 26.958 | 49.652 | -14.613 | 12.183 | 23.955 | 49.819 |
| Depreciation & amort. | -4.305 | -5.210 | -7.898 | -8.537 | -8.053 | -6.003 | -7.052 | -7.987 | -7.365 | -8.036 | -9.468 | -19.526 | -16.882 |
| EBIT | 18.477 | 28.195 | 11.616 | 15.457 | 26.758 | 35.649 | 32.680 | 18.971 | 42.287 | -22.649 | 2.715 | 4.429 | 32.937 |
| Net financials | -2.218 | -1.433 | -939 | -1.092 | -2.390 | -307 | -43 | -660 | -427 | -1.376 | -2.897 | -12.627 | -16.747 |
| Profit before tax | 16.259 | 26.762 | 10.676 | 14.365 | 24.368 | 35.343 | 32.637 | 18.311 | 41.860 | -24.025 | -182 | -8.198 | 16.190 |
| Tax | 3.849 | 6.431 | 2.319 | 3.166 | 5.375 | 7.779 | 7.176 | 3.674 | 9.488 | -4.831 | -6.624 | -2.113 | 11.711 |
| Net profit | 12.410 | 20.332 | 8.357 | 11.198 | 18.993 | 27.564 | 25.461 | 14.637 | 32.372 | -19.194 | 6.442 | -6.085 | 4.479 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 76.768 | 94.957 | 98.465 | 84.927 | 93.584 | 90.474 | 125.391 | 113.396 | 115.075 | 152.969 | 184.060 | 234.659 | 243.123 |
| Equity | 31.036 | 41.368 | 29.725 | 25.923 | 29.916 | 37.480 | 42.938 | 27.574 | 44.946 | 9.752 | 16.194 | 13.935 | 18.414 |
| Long-term debt | 17.893 | 17.893 | 0 | 2.543 | 2.305 | 2.510 | 642 | 0 | 0 | 0 | 0 | 2.166 | 10.688 |
| Short-term debt | 25.942 | 32.504 | 65.776 | 56.406 | 61.408 | 50.452 | 78.811 | 82.102 | 65.859 | 138.947 | 154.058 | 201.396 | 192.852 |
| Total debt | 43.834 | 50.397 | 65.776 | 56.406 | 61.408 | 50.452 | 79.453 | 82.102 | 65.859 | 138.947 | 154.058 | 203.562 | 203.540 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GP Management | Management | 1987 | — | — |
LG Audit | Audit | 1987 | — | — |
PK Management | Management | 2024 | — | — |
ET | Audit | 1987 | — | — |
| Audit | 1987 | — | — | |
TA Management | Management | 1987 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
LT Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
OS Management | Management | 1999 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTI-WING GROUP A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Gunner Poulsen | Management | 0 companies |
| Lennart Gutfelt | Audit | 0 companies |
| Peter Klovgaard-Jørgensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| REVISIONSAKTIESELSKABET AF 1903 COLDING & PEDERSEN | Audit | 0 companies |
| Thomas Anton Olesen | Management | 0 companies |
| Thomas Eide Nachtegall Haderup | Chief Executive Officer | 0 companies |
| Lisbeth Tonsberg | Chief Executive Officer | 0 companies |
| Ole Stig Andersen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Jesper Bernhoft | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Jan Leth Christensen | Board of Directors | 0 companies |
| Klaus Colding | Board of Directors | 0 companies |
| Jens Schmidt Antonsen | Board of Directors | 0 companies |
| John Korsø Jensen | Chairman | 0 companies |
| Thomas Palm Westermann | Board of Directors | 0 companies |
| Flemming Lykke Østergaard | Board of Directors | 0 companies |
| Thomas Stegeager Kvorning | Board of Directors | 0 companies |
| Vivi Annette Andersen | Chairman | 0 companies |
| Jakob Hougaard Hentze | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Daniel Williams | Board of Directors | 0 companies |
| Torben Henriksen | Board of Directors | 0 companies |
| Søren Dan Johansen | Board of Directors | 0 companies |
| Morten Knudsen | Board of Directors | 0 companies |