| Revenue | DKK 19,3M | -40% |
| EBITDA | DKK 1,3M | -92% |
| Net profit | DKK 1,3M | -89% |
| Total assets | DKK 9,5M | +0% |
| Equity | DKK 2,8M | +28% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.313 | 3.881 | 4.217 | 4.821 | 3.790 | 4.373 | 5.385 | 7.818 | 9.362 | 11.396 | 16.057 | 19.166 | 32.015 | 19.316 |
| Staff expenses | -3.437 | -3.342 | -3.550 | -3.350 | -3.338 | -4.522 | -4.707 | -6.122 | -8.475 | -9.846 | -14.335 | -16.929 | -16.431 | -18.010 |
| EBITDA | 876 | 539 | 666 | 1.471 | 451 | -148 | 678 | 1.697 | 887 | 1.550 | 1.722 | 2.237 | 15.584 | 1.306 |
| Depreciation & amort. | -37 | -24 | -6 | -10 | -14 | -55 | -58 | -56 | -51 | -50 | -46 | -37 | -0 | -0 |
| EBIT | 839 | 515 | 660 | 1.460 | 438 | -204 | 620 | 1.641 | 835 | 1.500 | 1.676 | 2.200 | 15.584 | 1.306 |
| Net financials | 13 | -25 | -21 | 8 | -3 | -28 | -49 | 234 | -17 | -46 | -93 | 43 | 64 | -144 |
| Profit before tax | 853 | 490 | 639 | 1.468 | 434 | -232 | 570 | 1.875 | 819 | 1.454 | 1.583 | 2.243 | 15.648 | 1.162 |
| Tax | 215 | 127 | 146 | 326 | 88 | -47 | 128 | 419 | 181 | 321 | 498 | 271 | 3.386 | -140 |
| Net profit | 638 | 364 | 493 | 1.142 | 346 | -185 | 442 | 1.455 | 638 | 1.132 | 1.085 | 1.972 | 12.262 | 1.302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.223 | 4.954 | 6.051 | 6.338 | 4.684 | 6.315 | 6.377 | 5.112 | 8.219 | 7.176 | 11.327 | 13.212 | 9.538 | 9.512 |
| Equity | 2.495 | 2.459 | 2.552 | 3.201 | 3.596 | 2.945 | 4.067 | 1.481 | 2.739 | 1.552 | 2.638 | 4.610 | 2.171 | 2.773 |
| Long-term debt | 0 | 0 | 0 | 0 | 60 | 60 | 0 | 118 | 359 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.108 | 1.885 | 2.929 | 2.937 | 792 | 3.122 | 2.153 | 3.410 | 4.983 | 5.300 | 8.150 | 8.569 | 7.313 | 6.681 |
| Total debt | 3.108 | 1.885 | 2.929 | 2.937 | 852 | 3.182 | 2.153 | 3.528 | 5.343 | 5.300 | 8.150 | 8.569 | 7.313 | 6.681 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAMML HOLDING ApS | Company | 33.3% | 33.3% | 2024 |
M.W. Holding ApS | Company | 33.3% | 33.3% | 2024 |
DPIX HOLDING ApS | Company | 15.0% | 15.0% | 2020 |
Energi- og MiljøData Fonden | Company | 20.0% | 20.0% | 2020 |
ENERGI- OG MILJØDATA | Company | 20.0% | 20.0% | 2014 |
DANFOSS A/S | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Westenholz | Management | 0 companies |
| Henrik Madsen | Board of Directors | 0 companies |
| Torben Skov Nielsen | Chairman | 0 companies |
| Per Nielsen | Board of Directors | 0 companies |
| Michael Worm Glass | Board of Directors | 0 companies |
| Kim Knudsen | Chairman | 0 companies |
| Mads Møller | Board of Directors | 0 companies |
| Henrik Aalborg Nielsen | Chairman | 0 companies |