| Revenue | DKK -242K | +17% |
| EBITDA | DKK -242K | -17% |
| Net profit | DKK -549K | +38% |
| Total assets | DKK 409K | -25% |
| Equity | DKK -3,1M | -21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.830 | 4.914 | 3.412 | 3.805 | 3.318 | 3.311 | 2.258 | -3.635 | -206 | -242 |
| Staff expenses | -2.836 | -3.458 | -2.797 | -2.408 | -1.585 | -1.560 | -1.383 | -52 | -0 | -0 |
| EBITDA | 1.994 | 1.456 | 615 | 1.397 | 1.733 | 1.751 | 874 | -3.583 | -206 | -242 |
| Depreciation & amort. | -223 | -167 | -229 | -256 | -232 | -327 | -358 | -354 | -595 | -216 |
| EBIT | 1.771 | 1.289 | 386 | 1.142 | 1.501 | 1.424 | 517 | -3.937 | -801 | -458 |
| Net financials | -182 | -247 | -342 | -369 | -385 | -553 | -510 | -169 | -81 | -91 |
| Profit before tax | 1.589 | 1.042 | 44 | 773 | 1.116 | 871 | 7 | -4.106 | -882 | -549 |
| Tax | 434 | 289 | 31 | 196 | 83 | 213 | -3 | -0 | -0 | -0 |
| Net profit | 1.155 | 753 | 13 | 577 | 1.033 | 658 | 9 | -4.106 | -882 | -549 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.214 | 7.430 | 6.895 | 7.717 | 6.376 | 9.069 | 10.367 | 1.125 | 547 | 409 |
| Equity | 302 | 1.055 | 1.068 | 1.645 | 1.750 | 2.408 | 2.418 | -1.688 | -2.571 | -3.119 |
| Long-term debt | 0 | 280 | 800 | 678 | 548 | 414 | 280 | 10 | 0 | 0 |
| Short-term debt | 6.912 | 6.096 | 5.028 | 5.390 | 4.073 | 6.227 | 7.669 | 2.803 | 3.118 | 3.349 |
| Total debt | 6.912 | 6.375 | 5.827 | 6.068 | 4.621 | 6.641 | 7.949 | 2.813 | 3.118 | 3.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1997 | — | — |
CE | Audit | 1997 | — | — |
CW Management | Management | 1998 | — | — |
CB Unofficial title | Unofficial title | 2023 | — | — |
MW Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MW INVEST HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Claes Wallich | Management | 0 companies |
| Christian Bendik Elmer | Unofficial title | 0 companies |
| Michael Wendt | Management | 0 companies |