| Revenue | DKK 80,9M | +2% |
| EBITDA | DKK 2,2M | -79% |
| Net profit | DKK -12,5M | -219% |
| Total assets | DKK 165M | +103% |
| Equity | DKK 29,3M | -25% |
| Employees | 95 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 38.129 | 48.207 | 46.783 | 79.705 | 80.942 |
| Staff expenses | -33.394 | -40.771 | -45.621 | -68.757 | -78.537 |
| EBITDA | 4.735 | 7.436 | 1.163 | 10.755 | 2.220 |
| Depreciation & amort. | -77 | -87 | -87 | -1.127 | -1.629 |
| EBIT | 4.658 | 7.349 | 1.076 | 9.628 | 591 |
| Net financials | 284 | 3.338 | 3.832 | 2.841 | -12.946 |
| Profit before tax | 4.942 | 10.687 | 4.908 | 12.469 | -12.355 |
| Tax | 975 | 1.581 | 185 | 1.972 | 103 |
| Net profit | 3.967 | 9.106 | 4.723 | 10.497 | -12.458 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 24.168 | 25.191 | 54.138 | 81.338 | 164.998 |
| Equity | 8.587 | 14.662 | 28.807 | 39.004 | 29.331 |
| Long-term debt | 2.875 | 0 | 0 | 1.811 | 104.686 |
| Short-term debt | 12.706 | 10.529 | 25.331 | 39.638 | 24.290 |
| Total debt | 15.581 | 10.529 | 25.331 | 41.449 | 128.976 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (1) | ||
MW Management | Management | 2009 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2022 | |
| Chairman | 2026 | |
| Board of Directors | 2013 | |
| Former (4) | ||
| Chairman | 2013 – 2016 | |
| Chairman | 2022 – 2025 | |
| Chairman | 2025 – 2026 | |
| Board of Directors | 2013 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Individual | 5–9.99% | 5–9.99% | 2014 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2021 | |
| Company | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Woergaard | Management | 0 companies |
| Per Erik Mikael Johansson | Chief Executive Officer | 0 companies |
| Knut Ronny Christer Roos | Board of Directors | 0 companies |
| Katarína Larsen | Board of Directors | 0 companies |
| Mette Pilmann Esbjerg | Chairman | 0 companies |
| Line Hyldgaard Hjorth-Christensen | Chairman | 0 companies |
| Maximilian Weimann | Chairman | 0 companies |
| Simon Carl Vilhelm Larsson | Chairman | 0 companies |
| Klavs Esbjerg | Board of Directors | 0 companies |
| Ken Rasmussen | Board of Directors | 0 companies |