| Revenue | DKK -2M | -70% |
| EBITDA | DKK -51,4M | +56% |
| Net profit | DKK -136,5M | -19% |
| Total assets | DKK 529,6M | -26% |
| Equity | DKK 475,7M | -22% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.384 | 9.687 | 17.687 | 16.965 | 20.971 | 28.419 | 6.792 | 11.399 | 32.394 | 2.423 | -1.268 | -3.721 | -6.672 | -2.019 |
| Staff expenses | -2.375 | -1.815 | -2.921 | -3.142 | -3.142 | -3.692 | -4.505 | -5.526 | -4.819 | -5.078 | -5.735 | -6.020 | -5.305 | -5.319 |
| EBITDA | 7.009 | 6.949 | 18.165 | 17.923 | 18.085 | 23.959 | 2.342 | 3.943 | 25.056 | 50.360 | -2.734 | -10.304 | -116.731 | -51.414 |
| Depreciation & amort. | -0 | -0 | -0 | -123 | -225 | -195 | -251 | -200 | -438 | -531 | -546 | -364 | -247 | -213 |
| EBIT | 7.009 | 6.949 | 18.165 | 17.801 | 17.860 | 23.764 | 2.091 | 3.742 | 24.617 | 49.829 | -3.280 | -10.667 | -116.978 | -51.628 |
| Net financials | -29.290 | -26.129 | -26.597 | -16.098 | -15.065 | -12.854 | 10.923 | -437 | 531 | 4.262 | 4.216 | -1.522 | -55.188 | -81.331 |
| Profit before tax | -22.281 | -19.180 | -8.431 | 1.703 | 2.795 | 10.702 | 13.014 | 3.305 | 25.148 | 54.091 | 936 | -12.189 | -119.994 | -132.958 |
| Tax | -385 | -0 | -0 | -0 | -0 | -32 | -0 | -0 | -0 | 466 | -2.113 | 469 | -5.108 | 3.494 |
| Net profit | -21.896 | -19.180 | -8.431 | 1.703 | 2.795 | 10.734 | 13.014 | 3.305 | 25.148 | 53.625 | 3.049 | -12.658 | -114.886 | -136.453 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 730.476 | 746.832 | 860.691 | 882.510 | 867.319 | 848.529 | 886.828 | 870.076 | 953.563 | 909.072 | 888.022 | 795.756 | 713.226 | 529.579 |
| Equity | — | 149.366 | -32.419 | 177.170 | 179.965 | 190.699 | 203.713 | 207.018 | 232.166 | 285.792 | 288.840 | 727.072 | 612.187 | 475.734 |
| Long-term debt | 553.560 | 510.605 | 263.495 | 228.369 | 217.890 | 106.290 | 754.367 | 722.035 | 704.031 | 612.252 | 594.944 | 16.529 | 37.515 | 6.927 |
| Short-term debt | 168.450 | 206.218 | 761.362 | 591.156 | 573.601 | 551.539 | 12.968 | 9.969 | 34.603 | 26.679 | 4.237 | 52.155 | 63.524 | 46.918 |
| Total debt | 722.010 | 716.822 | 893.110 | 705.340 | 791.492 | 657.830 | 767.335 | 732.004 | 738.634 | 638.931 | 599.182 | 68.684 | 101.039 | 53.845 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Willaume Andersen | Management | 0 companies |
| Lars Merrild Hareskov | Chairman | 0 companies |
| Hans Henrik Dige | Board of Directors | 0 companies |
| Anker Brask Thomsen | Board of Directors | 0 companies |
| Karl Villumsen | Chairman | 0 companies |
| Claus Berggren | Board of Directors | 0 companies |
| Birte Brask Andersen | Board of Directors | 0 companies |
| Lisbeth Skovgaard Lauridsen | Chairman | 0 companies |
| Christoffer Kroer Jensen | Board of Directors | 0 companies |
| Vibeke Brask Thomsen | Board of Directors | 0 companies |
| Peter Kristian Andersen | Chairman | 0 companies |