| Revenue | DKK 6,8M | +84% |
| EBITDA | DKK 1,9M | +722% |
| Net profit | DKK 573K | +132% |
| Total assets | DKK 5,3M | -26% |
| Equity | DKK 2,7M | +27% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.535 | 7.211 | 7.169 | 3.685 | 6.774 |
| Staff expenses | -4.009 | -3.880 | -4.040 | -3.993 | -4.844 |
| EBITDA | 2.526 | 3.332 | 3.129 | -308 | 1.915 |
| Depreciation & amort. | -2.243 | -2.405 | -2.374 | -1.826 | -1.211 |
| EBIT | 283 | 927 | 755 | -2.133 | 704 |
| Net financials | -143 | -64 | 111 | -138 | 39 |
| Profit before tax | 140 | 863 | 866 | -2.272 | 743 |
| Tax | 31 | 235 | 136 | -492 | 170 |
| Net profit | 109 | 628 | 730 | -1.780 | 573 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.564 | 8.169 | 8.712 | 7.113 | 5.292 |
| Equity | 3.283 | 3.911 | 4.642 | 2.112 | 2.685 |
| Long-term debt | 2.176 | 1.772 | 1.360 | 197 | 0 |
| Short-term debt | 6.024 | 2.454 | 2.710 | 4.804 | 2.608 |
| Total debt | 8.200 | 4.225 | 4.070 | 5.001 | 2.608 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MW Management | Management | 2019 |
| Former (1) | ||
PA Management | Management | 2006 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2006 | |
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (5) | ||
| Board of Directors | 2006 – 2023 | |
| Chairman | 2006 – 2006 | |
| Board of Directors | 2006 – 2006 | |
| Chairman | 2006 – 2025 | |
| Chairman | 2025 – 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Wewer Henriksen | Management | 0 companies |
| Morten Borum | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Svend Erik Andersen | Chairman | 0 companies |
| Ulrik Rugholm Samuelsen | Board of Directors | 0 companies |
| Annalise Frydenlund Laustsen | Chairman | 0 companies |
| Jens Brinksten | Chairman | 0 companies |
| Lars Mathisen | Board of Directors | 0 companies |