| Revenue | DKK 742K | -75% |
| EBITDA | DKK -1,1M | -180% |
| Net profit | DKK 1,6M | +1111% |
| Total assets | DKK 83,2M | -25% |
| Equity | DKK 80,3M | +0% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -5 | 6.967 | 5.041 | 3.896 | 2.995 | 742 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | 6.967 | 5.041 | 5.392 | 1.379 | -1.107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | 6.967 | 5.041 | 5.392 | 1.379 | -1.107 |
| Net financials | -1 | -1.491 | 155 | -497 | -373 | 3.197 |
| Profit before tax | -6 | 5.476 | 5.195 | 4.895 | 2.929 | 2.090 |
| Tax | -1 | 1.194 | 1.135 | 1.464 | 2.796 | 478 |
| Net profit | -4 | 4.282 | 4.060 | 3.431 | 133 | 1.611 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 123.441 | 264.375 | 234.313 | 124.176 | 111.131 | 83.242 |
| Equity | 121.110 | 183.664 | 187.724 | 80.063 | 80.196 | 80.291 |
| Long-term debt | 2.323 | 151.371 | 42.678 | 38.906 | 23.021 | 845 |
| Short-term debt | 7 | 3.564 | 3.911 | 5.207 | 7.913 | 868 |
| Total debt | 2.331 | 154.936 | 46.589 | 44.113 | 30.935 | 1.713 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Willaume Andersen | Chief Executive Officer | 0 companies |
| Lars Merrild Hareskov | Chairman | 0 companies |
| Hans Henrik Dige | Board of Directors | 0 companies |