| Revenue | DKK 636K | -10% |
| EBITDA | DKK -76K | +58% |
| Net profit | DKK -86K | +42% |
| Total assets | DKK 1,7M | +11% |
| Equity | DKK 77K | -53% |
| Employees | 15 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 535 | 729 | 945 | 793 | 693 | 754 | 704 | 636 |
| Staff expenses | -344 | -826 | -894 | -893 | -752 | -850 | -883 | -712 |
| EBITDA | 191 | -97 | 51 | -100 | -59 | -96 | -179 | -76 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -6 | -6 | -6 | -6 |
| EBIT | 185 | -103 | 45 | -105 | -65 | -102 | -185 | -82 |
| Net financials | -0 | -4 | -27 | -5 | -1 | -30 | -5 | -13 |
| Profit before tax | 185 | -107 | 18 | -110 | -66 | -132 | -189 | -94 |
| Tax | 39 | -21 | 10 | -24 | -14 | -24 | -40 | -8 |
| Net profit | 145 | -86 | 8 | -86 | -52 | -108 | -149 | -86 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.143 | 1.401 | 1.502 | 1.543 | 1.700 | 1.583 | 1.544 | 1.708 |
| Equity | 295 | 210 | 218 | 131 | 420 | 313 | 164 | 77 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 847 | 1.191 | 1.285 | 1.411 | 1.280 | 1.270 | 1.380 | 1.630 |
| Total debt | 847 | 1.191 | 1.285 | 1.411 | 1.280 | 1.270 | 1.380 | 1.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Weilbach Holding ApS | Company | 50.0% | 50.0% | 2021 |
| Individual | 33.3% | 33.3% | 2021 | |
SPILBRÆT.DK ApS | Company | 33.3% | 33.3% | 2017 |
LARGE HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Weilbach | Chief Executive Officer | 0 companies |