| Revenue | DKK 17,8M | +29% |
| EBITDA | DKK 2,1M | +274% |
| Net profit | DKK 1,4M | +219% |
| Total assets | DKK 9,3M | +31% |
| Equity | DKK 3,6M | +48% |
| Employees | 40 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.271 | 6.232 | 5.489 | 8.610 | 9.337 | 7.636 | 11.892 | 19.631 | 13.716 | 17.751 |
| Staff expenses | -2.459 | -5.776 | -4.998 | -6.721 | -8.885 | -8.833 | -9.775 | -14.230 | -14.903 | -15.669 |
| EBITDA | -188 | 457 | 491 | 1.889 | 452 | -1.197 | 2.117 | 5.401 | -1.188 | 2.065 |
| Depreciation & amort. | -29 | -155 | -220 | -208 | -186 | -164 | -26 | -114 | -216 | -238 |
| EBIT | -218 | 302 | 271 | 1.681 | 266 | -1.361 | 2.090 | 5.286 | -1.403 | 1.827 |
| Net financials | -5 | -49 | -69 | -46 | -47 | -32 | -112 | -166 | -56 | -75 |
| Profit before tax | -223 | 253 | 202 | 1.636 | 219 | -1.393 | 1.979 | 5.120 | -1.459 | 1.752 |
| Tax | -46 | 60 | 50 | 365 | 53 | -302 | 456 | 1.147 | -318 | 397 |
| Net profit | -176 | 192 | 152 | 1.271 | 166 | -1.091 | 1.523 | 3.973 | -1.141 | 1.355 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.511 | 3.003 | 3.683 | 4.643 | 6.574 | 5.902 | 10.999 | 13.410 | 7.081 | 9.308 |
| Equity | 624 | 816 | 968 | 2.239 | 2.005 | 914 | 2.437 | 4.810 | 2.419 | 3.574 |
| Long-term debt | 632 | 607 | 778 | 695 | 691 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.256 | 1.567 | 1.875 | 1.674 | 3.790 | 4.989 | 8.320 | 7.211 | 4.426 | 5.292 |
| Total debt | 1.888 | 2.174 | 2.653 | 2.369 | 4.481 | 4.989 | 8.320 | 7.211 | 4.426 | 5.292 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAN & LWJ HOLDING APS | Company | 100.0% | 100.0% | 2024 |
CD AUTOMATION A/S | Company | 33.3% | 33.3% | 2023 |
Brunberg Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ander | Management | 0 companies |
| Claus Dalsgaard | Board of Directors | 0 companies |
| Steen Hvidt | Chairman | 0 companies |
| Carsten Abel | Board of Directors | 0 companies |
| Lizette Westh Ander | Board of Directors | 0 companies |
| Charlotte Brunberg Lauritsen | Board of Directors | 0 companies |