| Revenue | DKK 31,4M | +60% |
| EBITDA | DKK 10,9M | +135% |
| Net profit | DKK 7,9M | +151% |
| Total assets | DKK 20,4M | +84% |
| Equity | DKK 13,2M | +92% |
| Employees | 34 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 9.409 | 14.715 | 19.596 | 31.357 |
| Staff expenses | -7.677 | -11.112 | -14.963 | -20.330 |
| EBITDA | 1.732 | 3.603 | 4.633 | 10.875 |
| Depreciation & amort. | -177 | -374 | -562 | -634 |
| EBIT | 1.555 | 3.229 | 4.071 | 10.241 |
| Net financials | -24 | -1 | 7 | -2 |
| Profit before tax | 1.531 | 3.228 | 4.078 | 10.239 |
| Tax | 346 | 721 | 919 | 2.293 |
| Net profit | 1.185 | 2.506 | 3.160 | 7.947 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 7.607 | 9.465 | 11.076 | 20.382 |
| Equity | 4.935 | 6.341 | 6.901 | 13.248 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 2.596 | 2.986 | 4.027 | 6.815 |
| Total debt | 2.596 | 2.986 | 4.027 | 6.815 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NC Management | Management | 2022 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WESTFALL HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
Nina Clement Holding ApS | Company | 20.0% | 20.0% | 2023 |
Lene Foder Holding ApS | Company | 20.0% | 20.0% | 2022 |
Natasja Cornelius Holding ApS | Company | 15.0% | 15.0% | 2024 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Nina Clement Ingvartsen | Management | 0 companies |
| Mikkel Westfall Jensen | Chief Executive Officer | 0 companies |
| Cecilie Ingdal | Chairman | 0 companies |
| Martin Egede Colberg | Board of Directors | 0 companies |
| Lene Foder | Board of Directors | 0 companies |