| Revenue | DKK 2,8M | +29% |
| EBITDA | DKK -32,4M | -1789% |
| Net profit | DKK 8,8M | +25% |
| Total assets | DKK 606,9M | -12% |
| Equity | DKK 51,2M | -74% |
| Employees | 37 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 123.724 | 130.005 | 129.636 | 132.096 | 169.349 | 395.261 | 500.041 | 1.616 | 2.312 | 2.656 | 2.203 | 2.834 |
| Staff expenses | -71.812 | -69.597 | -75.151 | -75.813 | -84.438 | -96.532 | -142.299 | -100 | -100 | -100 | -100 | -13.527 |
| EBITDA | 50.311 | 59.954 | 54.194 | 55.172 | 80.458 | 87.158 | 101.379 | -4.077 | -3.971 | 1.654 | 1.920 | -32.437 |
| Depreciation & amort. | -9.138 | -9.205 | -12.288 | -14.400 | -15.434 | -13.500 | -20.862 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 41.173 | 50.749 | 41.906 | 40.772 | 65.024 | 73.658 | 80.517 | -4.077 | -3.971 | 1.654 | 1.920 | -32.437 |
| Net financials | -8.891 | -7.677 | -5.897 | -1.030 | -5.647 | -2.228 | -1.627 | 57.905 | 89.542 | 62.364 | 454 | 38.203 |
| Profit before tax | 32.281 | 43.072 | 36.009 | 39.742 | 59.377 | 71.430 | 78.890 | 53.828 | 85.571 | 64.018 | 2.374 | 5.766 |
| Tax | 8.153 | 12.170 | 9.536 | 9.850 | 15.107 | 18.133 | 24.528 | -3.524 | -153 | -1.432 | -4.650 | -3.031 |
| Net profit | 24.128 | 30.902 | 26.473 | 29.892 | 44.270 | 53.297 | 54.362 | 57.352 | 85.724 | 65.450 | 7.024 | 8.797 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 218.311 | 257.263 | 246.772 | 240.713 | 258.023 | 294.633 | 481.070 | 346.701 | 436.728 | 548.943 | 691.367 | 606.864 |
| Equity | 74.147 | 104.483 | 110.203 | 137.022 | 148.467 | 169.985 | 165.811 | 172.539 | 243.088 | 257.004 | 197.059 | 51.210 |
| Long-term debt | 96.572 | 96.795 | 35.297 | 20.186 | 0 | 20.330 | 107.016 | 82.222 | 174.504 | 204.977 | 321.288 | 338.888 |
| Short-term debt | 34.368 | 38.492 | 80.669 | 80.908 | 107.295 | 101.597 | 203.716 | 91.940 | 18.701 | 84.926 | 168.179 | 216.766 |
| Total debt | 130.940 | 135.287 | 115.966 | 101.094 | 107.295 | 121.927 | 310.732 | 174.162 | 193.205 | 289.903 | 489.467 | 555.654 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2021 | — | — |
PK Management | Management | 2024 | — | — |
VA Founder | Founder | 2008 | — | — |
DW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MWG BidCo ApS | Company | 100.0% | 100.0% | 2021 |
BERNHOFT P.E.I. ApS | Company | 25.0% | 25.0% | 2015 |
Bernhoft Global Invest ApS | Company | 66.7% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bernhoft | Management | 0 companies |
| Peter Klovgaard-Jørgensen | Management | 0 companies |
| Vivi Annette Andersen | Founder | 0 companies |
| Daniel Williams | Management | 0 companies |
| Alan Berger | Board of Directors | 0 companies |
| John Korsø Jensen | Chairman | 0 companies |
| Thomas Palm Westermann | Board of Directors | 0 companies |
| Thomas Stegeager Kvorning | Board of Directors | 0 companies |
| Rune Berkowitz Wichmann | Board of Directors | 0 companies |
| Ulla Hartvig Plathe Tønnesen | Board of Directors | 0 companies |
| Helle Holmgaard Bernhoft | Board of Directors | 0 companies |
| Jørn Mørkeberg Nielsen | Chairman | 0 companies |
| Michael Serup | Board of Directors | 0 companies |
| Jakob Hougaard Hentze | Board of Directors | 0 companies |
| Søren Dan Johansen | Chairman | 0 companies |
| Peter Fenkl | Board of Directors | 0 companies |