| Revenue | DKK 13,5M | +26% |
| EBITDA | DKK 7,2M | +17% |
| Net profit | DKK 5,6M | +18% |
| Total assets | DKK 9,7M | +28% |
| Equity | DKK 6,5M | +21% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6.033 | 6.140 | 5.900 | 6.097 | 9.159 | 6.768 | 6.882 | 6.501 | 5.427 | 7.583 | 9.500 | 8.929 | 10.726 | 13.484 |
| Staff expenses | -4.272 | -4.241 | -4.023 | -4.252 | -6.548 | -4.579 | -3.604 | -2.981 | -2.894 | -3.580 | -5.529 | -4.548 | -4.542 | -6.262 |
| EBITDA | -1.203 | 1.899 | 1.877 | 1.846 | 2.611 | 2.189 | 3.279 | 3.521 | 2.533 | 4.002 | 3.971 | 4.381 | 6.184 | 7.222 |
| Depreciation & amort. | -279 | -309 | -309 | -30 | -30 | -12 | -63 | -63 | -63 | -63 | -71 | -8 | -8 | -20 |
| EBIT | -1.482 | 1.590 | 1.568 | 1.816 | 2.581 | 2.177 | 3.215 | 3.457 | 2.470 | 3.939 | 3.900 | 4.373 | 6.176 | 7.202 |
| Net financials | 0 | 0 | 0 | -37 | 2 | 11 | -17 | -15 | -46 | -74 | -61 | -39 | 9 | 3 |
| Profit before tax | -1.473 | 1.558 | 1.554 | 1.779 | 2.584 | 2.188 | 3.198 | 3.442 | 2.424 | 3.865 | 3.839 | 4.335 | 6.185 | 7.205 |
| Tax | -372 | 374 | 409 | 423 | 568 | 503 | 711 | 799 | 534 | 857 | 853 | 950 | 1.424 | 1.586 |
| Net profit | -1.101 | 1.183 | 1.145 | 1.356 | 2.015 | 1.685 | 2.488 | 2.643 | 1.889 | 3.007 | 2.985 | 3.385 | 4.761 | 5.619 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.520 | 4.241 | 4.704 | 3.961 | 5.209 | 4.718 | 6.035 | 6.885 | 3.865 | 4.936 | 5.507 | 6.074 | 7.592 | 9.700 |
| Equity | 1.440 | 1.123 | 1.268 | 1.624 | 3.639 | 3.624 | 4.612 | 4.755 | 2.144 | 3.251 | 3.237 | 3.622 | 5.382 | 6.501 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 85 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -3.939 | 3.057 | 3.436 | 2.337 | 1.569 | 1.094 | 1.418 | 2.056 | 1.637 | 1.685 | 2.271 | 2.452 | 2.206 | 3.196 |
| Total debt | -3.939 | 3.057 | 3.436 | 2.337 | 1.569 | 1.094 | 1.418 | 2.126 | 1.721 | 1.685 | 2.271 | 2.452 | 2.206 | 3.196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKFI Familie ApS | Company | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Wiemann | Management | 0 companies |
| Thit Agnete Aaris-Høeg | Chairman | 0 companies |
| Maria Heickendorff | Board of Directors | 0 companies |
| Lars Jannick Johansen | Board of Directors | 0 companies |