| Revenue | DKK 4,8M | +199% |
| EBITDA | DKK 2,1M | +263% |
| Net profit | DKK 1,6M | +203% |
| Total assets | DKK 25,3M | +131% |
| Equity | DKK 1,4M | +1223% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.295 | 3.845 | 8.304 | 1.145 | 2.348 | 2.482 | 4.507 | 3.368 | 3.895 | 3.552 | 3.398 | 1.596 | 4.768 |
| Staff expenses | -2.178 | -5.216 | -6.915 | -4.424 | -2.931 | -2.985 | -2.977 | -3.549 | -3.283 | -3.779 | -3.601 | -2.897 | -2.650 |
| EBITDA | -883 | -1.371 | 1.390 | -3.280 | -583 | -504 | 1.530 | -181 | 612 | -227 | -203 | -1.301 | 2.119 |
| Depreciation & amort. | 48 | -73 | -87 | -80 | -80 | -73 | -46 | -39 | -39 | -42 | -28 | -3 | -18 |
| EBIT | -932 | -1.445 | 1.302 | -3.360 | -662 | -577 | 1.484 | -220 | 572 | -269 | -231 | -1.304 | 2.100 |
| Net financials | -47 | -94 | -177 | -139 | -236 | -297 | -157 | -83 | -66 | -134 | -11 | -218 | -531 |
| Profit before tax | -493 | -993 | 1.125 | -1.961 | -502 | -874 | 1.327 | -303 | 506 | -403 | -243 | -1.522 | 1.569 |
| Tax | 243 | 273 | 248 | 769 | 198 | 1.610 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -736 | -1.266 | 877 | -2.730 | -700 | -2.484 | 1.327 | -303 | 506 | -403 | -243 | -1.522 | 1.569 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.830 | 5.878 | 15.870 | 5.491 | 12.354 | 5.185 | 6.354 | 7.507 | 17.610 | 18.611 | 16.794 | 10.948 | 25.338 |
| Equity | — | 995 | 1.873 | 543 | 593 | 510 | 1.837 | 1.534 | 2.040 | 1.637 | 1.394 | -128 | 1.441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.049 | 129 | 381 | 0 | 0 | 0 | 0 |
| Short-term debt | 569 | 4.883 | 13.997 | 4.947 | 11.761 | 4.675 | 2.469 | 5.844 | 15.189 | 16.974 | 15.400 | 11.076 | 23.897 |
| Total debt | 569 | 4.883 | 13.997 | 4.947 | 11.761 | 4.675 | 4.518 | 5.973 | 15.570 | 16.974 | 15.400 | 11.076 | 23.897 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JÅ Management | Management | 2005 | — | — |
IA Management | Management | 2007 | — | — |
AS Management | Management | 2012 | — | — |
MW Founder | Founder | 2005 | — | — |
JE Management | Management | 2008 | — | — |
NH Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Åke Hedlund | Management | 0 companies |
| Ingrid Alexandersson | Management | 0 companies |
| Anders Slott | Management | 0 companies |
| M Widmark Holding AB | Founder | 0 companies |
| Jens Elmquist | Management | 0 companies |
| Niklas Henrik Widmark | Management | 0 companies |
| Annelie Widmark | Board of Directors | 0 companies |
| Carl Henrik Mikael Widmark | Chairman | 0 companies |