| Revenue | DKK 15M | +8% |
| EBITDA | DKK 9,1M | +8% |
| Net profit | DKK 7M | +7% |
| Total assets | DKK 20,4M | +10% |
| Equity | DKK 17,1M | +10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.549 | 5.126 | 6.106 | 5.161 | 4.012 | 9.238 | 5.130 | 4.031 | 11.854 | 12.739 | 9.509 | 22.519 | 13.864 | 14.988 |
| Staff expenses | -3.059 | -2.979 | -2.725 | -3.051 | -3.041 | -3.451 | -3.374 | -3.178 | -4.972 | -5.944 | -5.091 | -6.208 | -5.392 | -5.871 |
| EBITDA | 1.491 | 2.148 | 3.382 | 2.110 | 971 | 5.786 | 1.757 | 854 | 6.882 | 6.795 | 4.418 | 16.311 | 8.471 | 9.117 |
| Depreciation & amort. | -133 | -239 | -84 | -1 | -78 | -335 | -337 | -243 | -243 | -4 | -2 | -0 | -0 | -0 |
| EBIT | 1.357 | 1.908 | 3.298 | 2.109 | 893 | 5.451 | 1.419 | 610 | 6.639 | 6.791 | 4.416 | 16.311 | 8.471 | 9.117 |
| Net financials | -2 | -21 | -0 | -0 | -53 | -57 | -68 | -42 | -44 | -73 | -86 | -44 | -14 | -91 |
| Profit before tax | 1.355 | 1.887 | 3.298 | 2.109 | 840 | 5.394 | 1.351 | 569 | 6.595 | 6.718 | 4.330 | 16.267 | 8.458 | 9.026 |
| Tax | 365 | 493 | 837 | 476 | 196 | 1.209 | 309 | 136 | 1.467 | 1.484 | 967 | 3.598 | 1.878 | 1.999 |
| Net profit | 990 | 1.394 | 2.461 | 1.633 | 644 | 4.185 | 1.042 | 432 | 5.128 | 5.234 | 3.364 | 12.668 | 6.579 | 7.028 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.255 | 3.841 | 4.177 | 3.836 | 5.339 | 9.866 | 6.641 | 5.745 | 11.493 | 12.034 | 6.540 | 19.721 | 18.597 | 20.379 |
| Equity | 1.536 | 1.950 | 3.061 | 2.234 | 2.878 | 6.419 | 4.761 | 4.194 | 8.922 | 9.155 | 4.519 | 14.187 | 15.567 | 17.094 |
| Long-term debt | -26 | 15 | 22 | 0 | 1.143 | 2.037 | 954 | 409 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 693 | 1.891 | 1.115 | 1.602 | 1.265 | 1.346 | 884 | 1.122 | 2.572 | 2.859 | 2.021 | 5.534 | 3.022 | 3.278 |
| Total debt | 693 | 1.891 | 1.115 | 1.602 | 2.407 | 3.383 | 1.838 | 1.531 | 2.572 | 2.859 | 2.021 | 5.534 | 3.022 | 3.278 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1994 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
CK Audit | Audit | 1994 | — | — |
SM Management | Management | 1994 | — | — |
PE Management | Management | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1994 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Martin Myrwick Holding ApS | Company | 66.7% | 10.0% | 2024 |
Myrwick Holding ApS | Company | 15.0% | 66.7% | 2024 |
Myrwick Renew ApS | Company | 5.0% | 5.0% | 2025 |
Myrwick Capital ApS | Company | 5.0% | 5.0% | 2025 |
MYRWICK CONSULTANTS HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
MC Myrwick ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Martin Joachim Myrwick | Chief Executive Officer | 0 companies |
| Claus Kjær Poulsen | Audit | 0 companies |
| Steen Myrwick | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Poul Kiærskou | Chairman | 0 companies |
| Søren Gundelach | Board of Directors | 0 companies |
| Jørgen Simonsen | Chairman | 0 companies |
| Ebbe Dalskov | Board of Directors | 0 companies |
| Lone Myrwick | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |