| Revenue | DKK 4,6M | +10% |
| EBITDA | DKK 938K | +57% |
| Net profit | DKK 510K | +69% |
| Total assets | DKK 3,2M | +29% |
| Equity | DKK 1,3M | +32% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.151 | 1.443 | 3.098 | 2.794 | 3.661 | 3.028 | 2.719 | 2.814 | 2.162 | 2.523 | 4.504 | 4.167 | 4.591 |
| Staff expenses | -1.299 | -1.909 | -2.197 | -2.518 | -2.843 | -2.749 | -2.592 | -2.564 | -2.185 | -2.073 | -3.258 | -3.570 | -3.652 |
| EBITDA | 852 | -466 | 901 | 276 | 818 | 279 | 126 | 250 | -23 | 450 | 1.246 | 597 | 938 |
| Depreciation & amort. | -68 | -68 | -28 | -11 | -19 | -60 | -65 | -66 | -95 | -116 | -92 | -200 | -253 |
| EBIT | 784 | -533 | 872 | 265 | 799 | 219 | 62 | 184 | -119 | 334 | 1.154 | 397 | 686 |
| Net financials | 11 | -6 | 4 | 35 | 21 | 34 | -35 | -12 | -13 | -16 | -24 | -2 | -22 |
| Profit before tax | 795 | -540 | 877 | 300 | 820 | 253 | 27 | 172 | -131 | 318 | 1.130 | 395 | 664 |
| Tax | 201 | -128 | 215 | 74 | 184 | 59 | 8 | 40 | -24 | 90 | 260 | 94 | 154 |
| Net profit | 595 | -412 | 662 | 225 | 636 | 194 | 19 | 132 | -107 | 228 | 870 | 301 | 510 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.091 | 1.437 | 1.453 | 1.381 | 1.962 | 1.251 | 970 | 1.330 | 1.156 | 1.575 | 2.437 | 2.475 | 3.193 |
| Equity | 1.034 | 23 | 685 | 660 | 1.096 | 590 | 409 | 441 | 234 | 462 | 1.182 | 983 | 1.293 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 99 | 101 | 106 | 106 | 106 |
| Short-term debt | 1.053 | 1.415 | 768 | 721 | 864 | 657 | 557 | 838 | 823 | 1.012 | 1.136 | 1.360 | 1.762 |
| Total debt | 1.053 | 1.415 | 768 | 721 | 864 | 657 | 557 | 886 | 922 | 1.113 | 1.242 | 1.466 | 1.868 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2001 | — | — |
KI Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAEL WIERNEK HOLDING ApS | Company | 100.0% | 0.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Wiernek | Management | 0 companies |
| Kim Ian Tatham Kæraa | Founder | 0 companies |
| Sven Erik Sørensen | Chairman | 0 companies |
| Annelise Kæraa | Board of Directors | 0 companies |
| Mathias Wiernek | Board of Directors | 0 companies |