| Revenue | DKK 16,4M | +8% |
| EBITDA | DKK 5M | -11% |
| Net profit | DKK 3,6M | -12% |
| Total assets | DKK 14,1M | -12% |
| Equity | DKK 3,7M | -44% |
| Employees | 26 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.672 | 8.172 | 11.622 | 16.389 | 19.862 | 19.510 | 15.263 | 16.439 |
| Staff expenses | -1.607 | -3.236 | -5.948 | -5.798 | -6.823 | -8.281 | -9.699 | -11.469 |
| EBITDA | 3.065 | 4.936 | 5.673 | 10.592 | 13.039 | 11.229 | 5.564 | 4.970 |
| Depreciation & amort. | -34 | -97 | -145 | -188 | -273 | -345 | -322 | -273 |
| EBIT | 3.031 | 4.839 | 5.529 | 10.403 | 12.766 | 10.883 | 5.242 | 4.697 |
| Net financials | -22 | -33 | -136 | -64 | -63 | -202 | -17 | -82 |
| Profit before tax | 3.009 | 4.806 | 5.393 | 10.339 | 12.703 | 10.681 | 5.225 | 4.616 |
| Tax | 694 | 1.070 | 1.193 | 2.282 | 2.800 | 2.351 | 1.150 | 1.017 |
| Net profit | 2.315 | 3.736 | 4.200 | 8.057 | 9.904 | 8.330 | 4.075 | 3.599 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 6.360 | 8.052 | 10.543 | 16.210 | 16.409 | 18.427 | 15.997 | 14.094 |
| Equity | 3.824 | 4.560 | 5.260 | 9.317 | 11.220 | 10.550 | 6.625 | 3.724 |
| Long-term debt | 0 | 0 | 169 | 400 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.535 | 3.487 | 5.105 | 6.478 | 5.169 | 7.857 | 9.360 | 10.363 |
| Total debt | 2.535 | 3.487 | 5.274 | 6.878 | 5.169 | 7.857 | 9.360 | 10.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AL Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Forup Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Winther Knudsen | Chief Executive Officer | 0 companies |
| Anders Lund Forup | Management | 0 companies |