| Revenue | DKK 176K | -57% |
| EBITDA | DKK 69K | -40% |
| Net profit | DKK 25K | -48% |
| Total assets | DKK 476K | -15% |
| Equity | DKK 188K | +15% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26 | 654 | 791 | 1.059 | 1.181 | 1.257 | 1.384 | 920 | 790 | 923 | 407 | 176 |
| Staff expenses | -0 | -547 | -687 | -891 | -921 | -910 | -1.087 | -934 | -691 | -877 | -293 | -107 |
| EBITDA | 26 | 107 | 104 | 167 | 260 | 347 | 297 | -13 | 98 | 47 | 114 | 69 |
| Depreciation & amort. | -18 | -34 | -56 | -119 | -161 | -157 | -88 | -51 | -19 | -5 | -32 | -32 |
| EBIT | 8 | 74 | 47 | 48 | 99 | 190 | 209 | -65 | 80 | 41 | 82 | 37 |
| Net financials | -0 | -1 | -1 | -6 | -64 | -29 | -4 | -89 | -4 | -40 | -1 | 0 |
| Profit before tax | 7 | 72 | 47 | 42 | 34 | 161 | 205 | -154 | 76 | 1 | 81 | 37 |
| Tax | 2 | 21 | 18 | 14 | 24 | 45 | 49 | -14 | 17 | 9 | 33 | 13 |
| Net profit | 6 | 51 | 29 | 28 | 10 | 117 | 156 | -140 | 58 | -7 | 48 | 25 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 541 | 572 | 563 | 1.017 | 1.111 | 927 | 1.064 | 969 | 1.118 | 621 | 558 | 476 |
| Equity | 86 | 137 | 166 | 194 | 204 | 321 | 377 | 87 | 145 | 138 | 163 | 188 |
| Long-term debt | 0 | 0 | 0 | 95 | 55 | 14 | 0 | 266 | 0 | 0 | 0 | 0 |
| Short-term debt | 454 | 435 | 397 | 726 | 852 | 593 | 687 | 616 | 973 | 483 | 387 | 279 |
| Total debt | 454 | 435 | 397 | 821 | 907 | 606 | 687 | 882 | 973 | 483 | 387 | 279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Warnsdorf Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Warnsdorf | Management | 0 companies |