| Revenue | DKK 23,2M | -80% |
| EBITDA | DKK 6,3M | -93% |
| Net profit | DKK 6,1M | -92% |
| Total assets | DKK 120,6M | -11% |
| Equity | DKK 104,2M | +6% |
| Employees | 25 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -1.835 | 47.324 | 39.847 | 113.633 | 23.153 |
| Staff expenses | -5.243 | -29.294 | -29.368 | -17.077 | -16.842 |
| EBITDA | -7.079 | 18.031 | 10.480 | 96.154 | 6.311 |
| Depreciation & amort. | -895 | -3.253 | -3.273 | -2.878 | -2.745 |
| EBIT | -7.974 | 14.778 | 7.207 | 93.275 | 3.566 |
| Net financials | -373 | -2.350 | -2.047 | 2.610 | 4.412 |
| Profit before tax | -8.347 | 12.429 | 5.160 | 95.885 | 7.978 |
| Tax | -1.805 | 2.768 | 1.160 | 20.693 | 1.834 |
| Net profit | -6.542 | 9.661 | 4.000 | 75.192 | 6.144 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 82.651 | 82.554 | 69.526 | 136.210 | 120.588 |
| Equity | 9.186 | 18.847 | 22.847 | 98.041 | 104.185 |
| Long-term debt | 0 | 25.355 | 0 | 376 | 0 |
| Short-term debt | 68.309 | 33.491 | 42.957 | 36.705 | 14.497 |
| Total debt | 68.309 | 58.846 | 42.957 | 36.705 | 14.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ST Management | Management | 2020 | — | — |
AF Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Walter Meier | Chief Executive Officer | 0 companies |
| Sven Titusson | Management | 0 companies |
| Anette Frees | Management | 0 companies |
| Tobias Voigt | Board of Directors | 0 companies |
| Connie Juhl Belling | Board of Directors | 0 companies |
| Marko Kaisanlahti | Chairman | 0 companies |
| Anders Hemming Harboe | Chairman | 0 companies |