| Revenue | DKK -31K | -250% |
| EBITDA | DKK -31K | -299% |
| Net profit | DKK -33K | -578% |
| Total assets | DKK 206K | -37% |
| Equity | DKK 80K | -29% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | 81 | 52 | 95 | 165 | 80 | 21 | 11 | 20 | 48 | 21 | 3 | 21 | -31 |
| Staff expenses | -42 | -29 | -45 | -50 | -155 | -29 | -8 | -18 | -10 | -23 | -10 | -13 | -5 | -0 |
| EBITDA | -32 | 52 | 7 | 45 | 10 | 51 | 13 | -7 | 10 | 25 | 11 | -10 | 16 | -31 |
| Depreciation & amort. | -5 | -2 | -5 | -4 | -4 | -4 | -0 | -0 | -0 | -3 | -7 | -7 | -7 | -7 |
| EBIT | -37 | 50 | 2 | 41 | 6 | 46 | 13 | -7 | 10 | 22 | 4 | -17 | 8 | -39 |
| Net financials | -3 | -0 | -1 | -1 | -37 | -1 | -4 | -11 | -1 | -0 | -3 | -2 | -2 | 0 |
| Profit before tax | -40 | 49 | 1 | 40 | -31 | 45 | 9 | -18 | 9 | 22 | 1 | -19 | 6 | -38 |
| Tax | -9 | 13 | -2 | 15 | 1 | 11 | 3 | -3 | 3 | 5 | 4 | 3 | -0 | -6 |
| Net profit | -30 | 37 | 3 | 25 | -32 | 34 | 6 | -15 | 6 | 18 | -3 | -22 | 7 | -33 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 273 | 256 | 226 | 236 | 200 | 212 | 216 | 182 | 212 | 233 | 233 | 281 | 325 | 206 |
| Equity | 50 | 87 | 90 | 115 | 83 | 117 | 123 | 108 | 114 | 131 | 128 | 106 | 113 | 80 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 223 | 170 | 136 | 120 | 116 | 95 | 93 | 75 | 98 | 102 | 105 | 175 | 212 | 126 |
| Total debt | 223 | 170 | 136 | 120 | 116 | 95 | 93 | 75 | 98 | 102 | 105 | 175 | 212 | 126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Würtz Knudsen | Management | 0 companies |