| Revenue | DKK 6,3M | +18% |
| EBITDA | DKK -611K | -42% |
| Net profit | DKK -496K | -33% |
| Total assets | DKK 1,9M | +12% |
| Equity | DKK -986K | -101% |
| Employees | 33 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.985 | 1.820 | 3.602 | 4.049 | 4.656 | 4.715 | 3.200 | 3.620 | 7.146 | 5.963 | 5.331 | 6.283 |
| Staff expenses | -4.266 | -2.149 | -3.772 | -3.891 | -4.180 | -4.077 | -3.300 | -3.578 | -6.387 | -6.075 | -5.763 | -6.895 |
| EBITDA | -281 | -329 | -170 | 159 | 476 | 638 | -100 | 41 | 759 | -112 | -431 | -611 |
| Depreciation & amort. | 122 | 72 | -127 | -134 | -136 | -151 | -73 | -88 | -96 | -83 | -48 | -5 |
| EBIT | -403 | -401 | -298 | 25 | 340 | 487 | -173 | -46 | 664 | -195 | -479 | -616 |
| Net financials | -28 | -14 | -55 | -51 | -54 | -18 | -14 | -10 | -14 | -1 | 1 | -20 |
| Profit before tax | -431 | -415 | -353 | -27 | 285 | 468 | -187 | -56 | 650 | -196 | -478 | -637 |
| Tax | -95 | -86 | 181 | -0 | -0 | -0 | -0 | -0 | 10 | -74 | -105 | -140 |
| Net profit | -336 | -329 | -534 | -27 | 285 | 468 | -187 | -56 | 640 | -121 | -374 | -496 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.469 | 1.222 | 1.078 | 1.037 | 1.045 | 1.223 | 1.531 | 2.359 | 2.121 | 1.804 | 1.681 | 1.879 |
| Equity | -256 | -585 | -1.118 | -1.145 | -860 | -391 | -578 | -634 | 5 | -116 | -490 | -986 |
| Long-term debt | 250 | 250 | 459 | 398 | 336 | 235 | 0 | 0 | 10 | 0 | 0 | 250 |
| Short-term debt | 1.475 | 1.557 | 1.737 | 1.784 | 1.569 | 1.380 | 2.109 | 2.994 | 2.105 | 1.920 | 2.170 | 2.615 |
| Total debt | 1.725 | 1.807 | 2.196 | 2.182 | 1.905 | 1.615 | 2.109 | 2.994 | 2.116 | 1.920 | 2.170 | 2.865 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NWLH ApS | Company | 100.0% | 100.0% | 2024 |
WEJNRIK HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Wejnrik Lind Hansen | Chief Executive Officer | 0 companies |
| Steen Fahlmann Nielsen | Board of Directors | 0 companies |
| Flemming Nørregaard Hoyer | Board of Directors | 0 companies |
| Henrik Wejnrik Jørgensen | Chairman | 0 companies |