| Revenue | DKK 2,2M | +3% |
| EBITDA | DKK -77K | -240% |
| Net profit | DKK -4K | -108% |
| Total assets | DKK 5,1M | +13% |
| Equity | DKK 995K | +0% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.236 | 1.454 | 2.236 | 2.160 | 2.226 |
| Staff expenses | -1.813 | -1.855 | -2.164 | -2.104 | -2.303 |
| EBITDA | -577 | -401 | 72 | 55 | -77 |
| Depreciation & amort. | -67 | -81 | -150 | -198 | -182 |
| EBIT | -644 | -482 | -78 | -143 | -259 |
| Net financials | 644 | 503 | 256 | 202 | 255 |
| Profit before tax | 0 | 21 | 178 | 59 | -4 |
| Tax | -0 | 5 | 39 | 13 | -1 |
| Net profit | 0 | 16 | 139 | 46 | -4 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.723 | 4.098 | 4.864 | 4.486 | 5.053 |
| Equity | 797 | 814 | 952 | 998 | 995 |
| Long-term debt | 0 | 0 | 0 | 15 | 27 |
| Short-term debt | 2.730 | 2.970 | 3.559 | 3.147 | 3.688 |
| Total debt | 2.730 | 2.970 | 3.559 | 3.147 | 3.688 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MW Management | Management | 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2012 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Westenholz Aarup | Management | 0 companies |
| Søren Aagaard Bomholt | Board of Directors | 0 companies |
| Andrea Westenholz Pedersen | Board of Directors | 0 companies |