| Revenue | DKK 1,4M | +45% |
| EBITDA | DKK 986K | +73% |
| Net profit | DKK 773K | +82% |
| Total assets | DKK 2,5M | -37% |
| Equity | DKK 1,9M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 623 | 720 | 760 | 1.113 | 892 | 1.052 | 1.355 | 1.322 | 911 | 812 | 801 | 970 | 1.406 |
| Staff expenses | -0 | -120 | -270 | -41 | -200 | -150 | -120 | -300 | -300 | -300 | -300 | -300 | -400 | -420 |
| EBITDA | 421 | 503 | 450 | 718 | 913 | 742 | 932 | 1.055 | 1.022 | 611 | 512 | 501 | 570 | 986 |
| Depreciation & amort. | -48 | -48 | -60 | -60 | -60 | -60 | -0 | -25 | -60 | -60 | -60 | -45 | -0 | -0 |
| EBIT | 373 | 455 | 390 | 658 | 853 | 683 | 932 | 1.030 | 962 | 551 | 452 | 456 | 570 | 986 |
| Net financials | -377 | -372 | -323 | -239 | -173 | -121 | -54 | -9 | -4 | -13 | -18 | 3 | -31 | 1 |
| Profit before tax | -4 | 83 | 67 | 420 | 681 | 562 | 878 | 1.021 | 958 | 538 | 434 | 459 | 539 | 987 |
| Tax | -1 | 21 | 38 | 180 | 202 | 124 | 193 | 226 | 215 | -22 | 102 | 106 | 115 | 214 |
| Net profit | -3 | 62 | 29 | 239 | 478 | 437 | 685 | 795 | 743 | 560 | 332 | 353 | 424 | 773 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.836 | 1.670 | 1.889 | 1.694 | 1.716 | 1.370 | 1.424 | 2.063 | 2.921 | 3.112 | 2.719 | 3.174 | 3.932 | 2.475 |
| Equity | -3.014 | -2.953 | -2.924 | -842 | -364 | 74 | 759 | 1.554 | 2.297 | 2.857 | 2.189 | 2.242 | 2.166 | 1.939 |
| Long-term debt | 500 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.350 | 4.122 | 4.312 | 2.536 | 2.079 | 1.296 | 666 | 509 | 624 | 254 | 529 | 932 | 1.766 | 536 |
| Total debt | 4.850 | 4.622 | 4.812 | 2.536 | 2.079 | 1.296 | 666 | 509 | 624 | 254 | 529 | 932 | 1.766 | 536 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2006 | — | — |
SM Management | Management | 2010 | — | — |
JH Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICROWARM HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Bertholdt Hansen | Management | 0 companies |
| Søren Mørch Badstue | Management | 0 companies |
| Jens Harder Højbjerg | Management | 0 companies |