| Revenue | DKK 18,8M | -8% |
| EBITDA | DKK 12,4M | -17% |
| Net profit | DKK 8,1M | -22% |
| Total assets | DKK 74,2M | +13% |
| Equity | DKK 30,5M | +36% |
| Employees | 10 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.471 | 5.402 | 8.456 | 6.739 | 6.431 | 16.584 | 18.774 | 20.531 | 18.839 |
| Staff expenses | -1.883 | -2.351 | -4.606 | -4.872 | -3.792 | -4.692 | -6.184 | -5.608 | -6.460 |
| EBITDA | 2.588 | 3.051 | 3.850 | 1.867 | 2.638 | 11.892 | 12.590 | 14.923 | 12.379 |
| Depreciation & amort. | -11 | -11 | -11 | -5 | -5 | -0 | -0 | -0 | -0 |
| EBIT | 2.577 | 3.040 | 3.838 | 1.862 | 2.634 | 11.892 | 12.590 | 14.923 | 12.379 |
| Net financials | -320 | -914 | -894 | -520 | -660 | -981 | -1.583 | -1.768 | -2.022 |
| Profit before tax | 2.257 | 2.126 | 2.944 | 1.342 | 1.973 | 10.912 | 11.006 | 13.155 | 10.357 |
| Tax | 499 | 468 | 652 | 299 | 436 | 2.401 | 2.427 | 2.776 | 2.306 |
| Net profit | 1.757 | 1.658 | 2.292 | 1.043 | 1.538 | 8.511 | 8.579 | 10.379 | 8.051 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.334 | 12.412 | 15.806 | 13.270 | 31.852 | 50.169 | 62.665 | 65.656 | 74.180 |
| Equity | 1.807 | 3.466 | 5.758 | 2.301 | 2.538 | 9.512 | 12.091 | 22.470 | 30.521 |
| Long-term debt | 0 | 512 | 536 | 137 | 741 | 2.229 | 2.291 | 2.512 | 2.306 |
| Short-term debt | 9.526 | 8.435 | 9.513 | 10.832 | 28.573 | 38.428 | 48.283 | 40.674 | 41.352 |
| Total debt | 9.526 | 8.947 | 10.049 | 10.969 | 29.314 | 40.657 | 50.574 | 43.186 | 43.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bang og Boserup Holding APS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Winther Boserup | Chief Executive Officer | 0 companies |
| Lars Oddershede | Board of Directors | 0 companies |
| Steffen Bang | Chairman | 0 companies |