| Revenue | DKK 3,2M | -16% |
| EBITDA | DKK 315K | -34% |
| Net profit | DKK 244K | -35% |
| Total assets | DKK 1,8M | +10% |
| Equity | DKK 436K | -26% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.762 | 2.948 | 3.033 | 3.084 | 3.257 | 3.229 | 3.291 | 3.647 | 3.899 | 3.926 | 4.039 | 4.275 | 3.805 | 3.209 |
| Staff expenses | -2.718 | -2.921 | -3.029 | -3.113 | -3.177 | -3.055 | -2.734 | -3.436 | -3.511 | -3.374 | -3.878 | -3.943 | -3.324 | -2.893 |
| EBITDA | 44 | 27 | 4 | -28 | 80 | 173 | 557 | 210 | 388 | 552 | 161 | 332 | 481 | 315 |
| Depreciation & amort. | -18 | -13 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -23 | -23 | -23 |
| EBIT | 27 | 14 | -3 | -28 | 80 | 173 | 557 | 210 | 388 | 552 | 149 | 309 | 458 | 292 |
| Net financials | 23 | 6 | 8 | 1 | 0 | 0 | 0 | 0 | -6 | -4 | -9 | 7 | 28 | 23 |
| Profit before tax | 50 | 20 | 4 | -20 | 80 | 173 | 557 | 210 | 382 | 548 | 140 | 316 | 486 | 315 |
| Tax | 12 | 5 | 4 | 3 | 19 | 39 | 124 | 49 | 84 | 121 | 29 | 71 | 108 | 71 |
| Net profit | 38 | 14 | 0 | -24 | 62 | 134 | 433 | 162 | 298 | 427 | 111 | 245 | 378 | 244 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.144 | 1.081 | 1.243 | 1.300 | 1.423 | 1.629 | 1.719 | 1.770 | 1.945 | 2.294 | 1.599 | 1.572 | 1.602 | 1.760 |
| Equity | 252 | 266 | 266 | 242 | 304 | 438 | 671 | 433 | 531 | 658 | 369 | 514 | 592 | 436 |
| Long-term debt | 0 | 7 | 5 | 0 | 0 | 39 | 124 | 49 | 84 | 121 | 28 | 70 | 109 | 73 |
| Short-term debt | 892 | 807 | 971 | 1.058 | 1.118 | 1.151 | 923 | 1.288 | 1.331 | 1.516 | 1.201 | 987 | 900 | 1.252 |
| Total debt | 892 | 815 | 976 | 1.058 | 1.118 | 1.191 | 1.047 | 1.337 | 1.415 | 1.636 | 1.229 | 1.057 | 1.009 | 1.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 1989 | — | — |
FA Management | Management | 1989 | — | — |
SW Management | Management | 1989 | — | — |
JK Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICROWA HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Klaus Faarup Basse | Management | 0 companies |
| Freddy Allan Dam | Management | 0 companies |
| Stefan Willi von Fintel | Management | 0 companies |
| Jan Kaag Mølgaard | Management | 0 companies |
| Bjarne Jensen | Board of Directors | 0 companies |