| Revenue | DKK 0 | — |
| EBITDA | DKK -5K | -95% |
| Net profit | DKK 236K | +427% |
| Total assets | DKK 4,6M | +6% |
| Equity | DKK -761K | +25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 25 | 292 | -51 | 0 | -81 | -2 | — | -1 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -2 | -150 | -0 | -0 | -303 | -277 | -291 | -0 | -0 | -0 | -0 |
| EBITDA | 8 | -135 | 20 | 142 | -51 | -34 | -384 | -279 | -291 | -1 | 0 | -3 | -5 |
| Depreciation & amort. | -7 | -11 | -14 | -10 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | -146 | 6 | 132 | -54 | -34 | -384 | -279 | -291 | -1 | 0 | -3 | -5 |
| Net financials | 0 | 174 | 0 | 0 | 65 | -65 | 182 | 187 | 197 | 84 | -526 | -69 | 241 |
| Profit before tax | 5 | 28 | 6 | 132 | 11 | -99 | -202 | -92 | -94 | 83 | -526 | -72 | 236 |
| Tax | 1 | 7 | 1 | 34 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 4 | 20 | 4 | 98 | 38 | -99 | -202 | -92 | -94 | 83 | -526 | -72 | 236 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 93 | 166 | 115 | 1.322 | 2.666 | 2.685 | 1.226 | 1.059 | 2.080 | 3.619 | 3.192 | 4.349 | 4.601 |
| Equity | 89 | 109 | 113 | 212 | 249 | 151 | -172 | -252 | -497 | -417 | -943 | -1.010 | -761 |
| Long-term debt | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
| Short-term debt | 1 | 50 | 0 | 1.108 | 2.417 | 2.534 | 1.397 | 1.311 | 2.577 | 4.035 | 4.135 | 5.360 | 5.360 |
| Total debt | 3 | 50 | 0 | 1.108 | 2.417 | 2.534 | 1.397 | 1.311 | 2.577 | 4.035 | 4.135 | 5.360 | 5.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Founder | Founder | 2010 | — | — |
JI Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Weibel Willard | Founder | 0 companies |
| Jacob Ivan Willard | Management | 0 companies |