| Revenue | DKK 1M | -76% |
| EBITDA | DKK -385K | -579% |
| Net profit | DKK -355K | -799% |
| Total assets | DKK 34K | -99% |
| Equity | DKK -166K | -168% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.781 | 855 | 1.123 | 2.174 | 1.564 | 2.247 | 2.406 | 3.221 | 4.128 | 1.006 |
| Staff expenses | -1.350 | -768 | -1.074 | -2.159 | -1.528 | -2.201 | -2.382 | -3.192 | -4.048 | -1.391 |
| EBITDA | 431 | 87 | 49 | 14 | 36 | 46 | 24 | 29 | 80 | -385 |
| Depreciation & amort. | -0 | -0 | -0 | -9 | -10 | -10 | -1 | -0 | -0 | -0 |
| EBIT | 431 | 87 | 49 | 5 | 26 | 35 | 23 | 29 | 80 | -385 |
| Net financials | 1 | 1 | 1 | 1 | 1 | 1 | -1 | -2 | -15 | -3 |
| Profit before tax | 432 | 88 | 51 | 6 | 26 | 36 | 22 | 26 | 65 | -388 |
| Tax | 108 | 22 | 12 | 0 | 6 | 19 | 9 | 6 | 15 | -32 |
| Net profit | 323 | 66 | 39 | 5 | 21 | 17 | 13 | 20 | 51 | -355 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 657 | 751 | 1.464 | 2.197 | 3.153 | 1.960 | 2.123 | 2.314 | 3.808 | 34 |
| Equity | — | 146 | 119 | 124 | 145 | 162 | 175 | 195 | 246 | -166 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 244 | 593 | 1.345 | 2.058 | 2.987 | 1.765 | 1.916 | 2.096 | 3.530 | 200 |
| Total debt | 244 | 593 | 1.345 | 2.058 | 2.987 | 1.765 | 1.916 | 2.096 | 3.530 | 200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
VKST I/S | Company | 100.0% | 100.0% | 2021 |
VKST REVISION, GODKENDT REVISIONSAKTIESELSKAB | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Wagner | Management | 0 companies |