| Revenue | DKK 2,7M | +91% |
| EBITDA | DKK 2,7M | +86% |
| Net profit | DKK 179K | +117% |
| Total assets | DKK 54,3M | -2% |
| Equity | DKK 2,1M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 571 | 578 | 547 | 550 | 579 | 362 | 740 | 923 | 915 | 854 | 1.689 | 1.438 | 2.747 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 301 | 571 | 578 | 547 | 550 | 579 | 362 | 740 | 923 | 915 | 854 | 1.689 | 1.438 | 2.679 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -309 | -309 | -309 | -330 | -439 | -526 |
| EBIT | 301 | 571 | 578 | 547 | 550 | 579 | 362 | 740 | 614 | 607 | 545 | 1.359 | 999 | 2.152 |
| Net financials | -103 | -172 | -127 | -123 | -162 | -267 | -97 | -895 | -724 | -685 | 918 | -1.354 | -2.344 | -1.923 |
| Profit before tax | 198 | 399 | 451 | 424 | 388 | 312 | 265 | -155 | -110 | -78 | 1.463 | 4 | -1.345 | 229 |
| Tax | 50 | 100 | 98 | 98 | 85 | 60 | -96 | -34 | -23 | -18 | 326 | 1 | -296 | 50 |
| Net profit | 149 | 299 | 353 | 326 | 303 | 252 | 361 | -122 | -87 | -60 | 1.137 | 3 | -1.049 | 179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.475 | 7.407 | 7.407 | 8.830 | 9.453 | 23.082 | 29.783 | 32.352 | 37.880 | 32.281 | 35.119 | 43.193 | 55.576 | 54.266 |
| Equity | 229 | 528 | 881 | 1.207 | 1.510 | 1.762 | 2.123 | 2.001 | 1.914 | 1.854 | 2.991 | 2.994 | 1.945 | 2.124 |
| Long-term debt | 3.683 | 3.279 | 2.878 | 3.279 | 2.865 | 1.929 | 25.693 | 27.943 | 18.316 | 17.063 | 18.393 | 20.937 | 33.796 | 30.759 |
| Short-term debt | 3.527 | 3.528 | 3.553 | 4.216 | 4.919 | 19.254 | 1.925 | 2.400 | 17.649 | 13.364 | 13.461 | 18.927 | 19.795 | 21.233 |
| Total debt | 7.210 | 6.807 | 6.431 | 7.496 | 7.785 | 21.183 | 27.618 | 30.343 | 35.966 | 30.427 | 31.854 | 39.863 | 53.591 | 51.992 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS KLOSTER HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Walter Kloster | Management | 0 companies |