| Revenue | DKK 6,1M | +53% |
| EBITDA | DKK -1,1M | -171% |
| Net profit | DKK -1,2M | -220% |
| Total assets | DKK 19,1M | +33% |
| Equity | DKK 8,4M | +27% |
| Employees | 18 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | 331 | 2.072 | 2.488 | 3.989 | 6.112 |
| Staff expenses | -272 | -1.279 | -2.409 | -2.369 | -7.256 |
| EBITDA | 59 | 793 | 79 | 1.620 | -1.143 |
| Depreciation & amort. | -0 | 13 | -73 | -201 | -368 |
| EBIT | 59 | 779 | 6 | 1.419 | -1.512 |
| Net financials | -11 | -60 | 6 | -79 | -194 |
| Profit before tax | 48 | 720 | 12 | 1.340 | -1.706 |
| Tax | 11 | 173 | 8 | 303 | -464 |
| Net profit | 36 | 547 | 4 | 1.037 | -1.242 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 1.121 | 3.716 | 4.069 | 14.285 | 19.069 |
| Equity | 86 | 634 | 637 | 6.624 | 8.382 |
| Long-term debt | 0 | 0 | 0 | 0 | 321 |
| Short-term debt | 1.031 | 3.045 | 3.260 | 7.208 | 10.242 |
| Total debt | 1.031 | 3.045 | 3.260 | 7.208 | 10.563 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAUSGAARD ApS | Company | 100.0% | 100.0% | 2016 |
CANTONA Holding A/S | Company | 100.0% | 100.0% | 2018 |
Holdingselskabet Sæby ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Walther Stausgaard | Management | 0 companies |
| Anders Skeem Koefoed | Chairman | 0 companies |
| Lars Langelund Jørgensen | Chairman | 0 companies |
| Esben Borre Thomsen | Board of Directors | 0 companies |
| Birger Trier Larsen | Board of Directors | 0 companies |
| Henrik Petersen | Chairman | 0 companies |
| Svend Aage Christiansen | Board of Directors | 0 companies |