| Revenue | DKK 22,5M | +31% |
| EBITDA | DKK 3,7M | +26% |
| Net profit | DKK 1,8M | +43% |
| Total assets | DKK 27,3M | +65% |
| Equity | DKK 7M | +13% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.654 | 6.198 | 6.611 | 9.264 | 10.401 | 10.721 | 13.489 | 15.871 | 16.969 | 18.931 | 21.899 | 13.684 | 17.163 | 22.539 |
| Staff expenses | -7.734 | -7.233 | -7.176 | -8.351 | -9.463 | -11.222 | -10.654 | -12.209 | -12.944 | -15.478 | -16.447 | -10.848 | -14.232 | -18.835 |
| EBITDA | -4.079 | -1.035 | -565 | 894 | 938 | -501 | 2.835 | 3.663 | 4.024 | 3.453 | 5.452 | 2.836 | 2.932 | 3.704 |
| Depreciation & amort. | -383 | -762 | -733 | -817 | -720 | -548 | -461 | -660 | -822 | -859 | -889 | -1.020 | -1.089 | -1.083 |
| EBIT | -4.462 | -1.797 | -1.298 | 77 | 218 | -1.049 | 2.373 | 3.002 | 3.203 | 2.594 | 4.564 | 1.816 | 1.843 | 2.621 |
| Net financials | -323 | -199 | -120 | 159 | 12 | 219 | -171 | -139 | -199 | -192 | -172 | -273 | -237 | -328 |
| Profit before tax | -4.786 | -1.995 | -1.418 | 237 | 230 | -829 | 2.202 | 2.863 | 3.004 | 2.402 | 4.392 | 1.543 | 1.606 | 2.294 |
| Tax | -1.186 | -300 | -550 | -19 | 51 | -163 | 486 | 633 | 665 | 531 | 978 | 342 | 357 | 511 |
| Net profit | -3.600 | -1.695 | -868 | 256 | 179 | -666 | 1.717 | 2.230 | 2.339 | 1.871 | 3.415 | 1.201 | 1.249 | 1.783 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.389 | 8.128 | 7.609 | 6.811 | 8.214 | 8.731 | 13.426 | 13.069 | 19.693 | 21.500 | 15.919 | 15.252 | 16.581 | 27.327 |
| Equity | -1.100 | -2.795 | -3.663 | -3.407 | -2.969 | -3.635 | -1.918 | 311 | 2.951 | 4.822 | 7.236 | 6.437 | 6.186 | 6.969 |
| Long-term debt | 5.066 | 6.061 | 6.610 | 6.097 | 4.988 | 4.315 | 4.312 | 3.190 | 3.020 | 4.889 | 1.450 | 2.806 | 3.763 | 12.224 |
| Short-term debt | 4.422 | 4.862 | 4.662 | 4.054 | 6.076 | 8.051 | 10.583 | 9.105 | 13.307 | 11.435 | 6.834 | 5.617 | 6.356 | 7.736 |
| Total debt | 9.488 | 10.923 | 11.272 | 10.151 | 11.064 | 12.366 | 14.895 | 12.295 | 16.326 | 16.323 | 8.284 | 8.423 | 10.119 | 19.960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GN Management | Management | 2011 | — | — |
MW Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GERT NORDINGSGAARD HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
SOLE HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
Würtz Rasmussen Holding ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 5.0% | 0.0% | 2017 | |
JVM ApS | Company | 5.0% | 0.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Nordingsgaard | Management | 0 companies |
| Margit Worziger Petersen | Founder | 0 companies |
| Jørgen Gudmund Pedersen | Chairman | 0 companies |
| Klaus Schmidt Berthelsen | Board of Directors | 0 companies |
| Joachim Würtz Rasmussen | Board of Directors | 0 companies |
| Jørgen Vagn Melstrup | Board of Directors | 0 companies |
| Jannik Antonsen | Board of Directors | 0 companies |