| Revenue | DKK 31,5M | +3% |
| EBITDA | DKK 9,3M | +42% |
| Net profit | DKK 6,8M | +40% |
| Total assets | DKK 43M | +20% |
| Equity | DKK 36,3M | +20% |
| Employees | 39 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.924 | 29.581 | 33.059 | 30.541 | 31.511 |
| Staff expenses | -10.383 | -23.704 | -23.550 | -23.974 | -22.240 |
| EBITDA | 2.541 | 5.877 | 9.510 | 6.514 | 9.260 |
| Depreciation & amort. | -367 | -587 | -725 | -773 | -1.041 |
| EBIT | 2.174 | 5.291 | 8.785 | 5.741 | 8.219 |
| Net financials | 50 | -55 | 254 | 476 | 473 |
| Profit before tax | 2.224 | 5.236 | 9.039 | 6.216 | 8.692 |
| Tax | 495 | 1.174 | 1.996 | 1.384 | 1.931 |
| Net profit | 1.728 | 4.062 | 7.043 | 4.833 | 6.761 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 29.004 | 28.540 | 35.963 | 35.758 | 43.044 |
| Equity | 17.884 | 21.446 | 27.489 | 30.322 | 36.284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11.003 | 6.932 | 7.408 | 4.882 | 6.007 |
| Total debt | 11.003 | 6.932 | 7.408 | 4.882 | 6.007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MN Management | Management | 2006 |
MW Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (6) | ||
| Board of Directors | 2012 – 2013 | |
| Chairman | 2023 – 2025 | |
| Board of Directors | 2023 – 2025 | |
| Chairman | 2012 – 2016 | |
| Chairman | 2016 – 2023 | |
| Board of Directors | 2014 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nielsen | Management | 0 companies |
| Martin Wrang Nielsen | Management | 0 companies |
| Bjørn Michael Andersen | Board of Directors | 0 companies |
| Carsten Thygesen | Chairman | 0 companies |
| Henrik Steen Dudek | Board of Directors | 0 companies |
| Anders Wrang Nielsen | Board of Directors | 0 companies |
| Søren Kähler | Chairman | 0 companies |
| Jannik Schmidt | Board of Directors | 0 companies |
| Sonny Hoffmann Nielsen | Chairman | 0 companies |
| Jan Pytlick | Chairman | 0 companies |
| Arne Buch | Board of Directors | 0 companies |