| Revenue | DKK 28,2M | -7% |
| EBITDA | DKK 8,6M | -10% |
| Net profit | DKK 6,3M | -10% |
| Total assets | DKK 20,5M | -32% |
| Equity | DKK 16,2M | +29% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.854 | 7.680 | 6.348 | 6.377 | 10.565 | 10.737 | 10.359 | 12.353 | 15.120 | 17.807 | 27.879 | 21.933 | 30.194 | 28.175 |
| Staff expenses | -7.066 | -7.350 | -7.766 | -6.517 | -7.027 | -8.349 | -9.416 | -10.477 | -12.493 | -14.069 | -16.604 | -17.211 | -20.589 | -19.575 |
| EBITDA | -212 | 330 | -1.418 | -140 | 3.538 | 2.388 | 943 | 1.876 | 2.628 | 3.739 | 11.275 | 4.722 | 9.605 | 8.600 |
| Depreciation & amort. | -0 | -0 | -34 | -32 | -49 | -30 | -30 | -0 | -0 | -0 | -137 | -527 | -539 | -539 |
| EBIT | -212 | 330 | -1.452 | -172 | 3.489 | 2.358 | 913 | 1.876 | 2.628 | 3.739 | 11.138 | 4.195 | 9.066 | 8.061 |
| Net financials | 22 | -149 | -176 | -127 | -169 | -26 | -78 | -103 | -107 | -145 | -144 | -89 | -51 | 80 |
| Profit before tax | -189 | 181 | -1.628 | -300 | 3.321 | 2.332 | 835 | 1.773 | 2.521 | 3.593 | 10.994 | 4.106 | 9.015 | 8.141 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 309 | 793 | 2.416 | 915 | 1.974 | 1.812 |
| Net profit | -189 | 181 | -1.628 | -300 | 3.321 | 2.332 | 835 | 1.773 | 2.212 | 2.801 | 8.578 | 3.191 | 7.041 | 6.330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.486 | 6.056 | 6.838 | 6.837 | 9.132 | 15.929 | 16.990 | 18.381 | 20.666 | 30.075 | 38.382 | 25.121 | 30.335 | 20.508 |
| Equity | -7.300 | -7.119 | -8.747 | -9.047 | -5.726 | -3.395 | -2.560 | -787 | 1.424 | 4.225 | 12.803 | 8.494 | 12.535 | 16.165 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.786 | 13.175 | 15.585 | 15.884 | 14.858 | 19.324 | 19.550 | 19.168 | 19.242 | 25.850 | 25.495 | 16.539 | 17.722 | 4.281 |
| Total debt | 12.786 | 13.175 | 15.585 | 15.884 | 14.858 | 19.324 | 19.550 | 19.168 | 19.242 | 25.850 | 25.495 | 16.539 | 17.722 | 4.281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2015 | — | — |
CB Management | Management | 2013 | — | — |
JR Chief Executive Officer | Chief Executive Officer | 1999 | — | — |
MW Management | Management | 2015 | — | — |
MJ Management | Management | 2003 | — | — |
PA Management | Management | 1998 | — | — |
JP Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marcus Wolf | Management | 0 companies |
| Carsten Bøgelund Johnson | Management | 0 companies |
| Jørgen Richmann | Chief Executive Officer | 0 companies |
| Markus Wolf | Management | 0 companies |
| Merete Jørgensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørn Poulsen | Management | 0 companies |
| Thomas Jonsson | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Andreas Fobbe | Board of Directors | 0 companies |
| Osmir Leite Ribeiro Junior | Chairman | 0 companies |
| Simon Peter Evans | Chairman | 0 companies |
| Bernhard von Spiczak | Board of Directors | 0 companies |
| Michael Marhofer | Board of Directors | 0 companies |
| Marco Rottler | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Heinz Kostedde | Board of Directors | 0 companies |