| Revenue | DKK 8,7M | +236% |
| EBITDA | DKK -4,8M | +31% |
| Net profit | DKK -17,3M | -187% |
| Total assets | DKK 16,7M | -41% |
| Equity | DKK -12,6M | -371% |
| Employees | 17 | — |
| Item | 1999 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | 9.478 | 11.113 | 9.490 | 13.650 | 18.464 | 14.364 | 13.035 | 11.227 | 10.651 | 10.189 | 13.436 | 6.336 | 2.596 | 8.718 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -19.524 | -21.687 | -22.348 | -24.920 | -23.663 | -23.783 | -11.888 | -20.365 | -20.151 | -16.478 | -8.133 | -9.198 | -15.115 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | 2.797 | 3.229 | 750 | 6.484 | 8.924 | 3.158 | 3.110 | 491 | 619 | 600 | 4.008 | -2.282 | -6.965 | -4.822 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.435 | -1.293 | -1.272 | -1.289 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | 2.797 | 3.229 | 750 | 5.050 | 7.632 | 1.887 | 1.821 | 491 | 619 | 600 | 4.008 | -2.282 | -6.965 | -4.822 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -112 | -83 | -221 | -111 | -32 | 309 | 191 | -230 | -177 | -501 | -465 | 2.435 | -657 | -11.487 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 2.783 | 3.146 | 631 | 4.939 | 7.600 | 2.196 | 2.012 | 261 | 441 | 98 | 3.543 | 153 | -7.622 | -16.310 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 721 | 780 | 120 | 1.054 | 1.693 | 412 | 311 | 59 | 99 | 24 | 792 | -557 | -1.604 | 971 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.062 | 2.367 | 511 | 3.885 | 5.906 | 1.784 | 1.701 | 203 | 342 | 74 | 2.751 | 710 | -6.019 | -17.281 |
| Item | 1999 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.839 | 18.282 | 23.432 | 27.656 | 28.498 | 32.828 | 36.388 | 35.939 | 43.461 | 38.114 | 34.412 | 24.025 | 28.532 | 16.722 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 7.550 | 6.906 | 5.117 | 9.002 | 13.908 | 10.892 | 12.593 | 12.795 | 13.138 | 11.212 | 13.963 | 10.673 | 4.654 | -12.626 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.000 | 2.126 | 8.616 | 7.753 | 1.648 | 1.687 | 14.435 | 18.930 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.426 | 10.180 | 16.922 | 16.897 | 12.503 | 19.871 | 19.178 | 20.173 | 20.753 | 18.458 | 17.520 | 11.053 | 9.442 | 9.168 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.426 | 10.180 | 16.922 | 16.897 | 12.503 | 19.871 | 22.178 | 22.299 | 29.369 | 26.211 | 19.168 | 12.740 | 23.878 | 28.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 1947 | — | — |
BL Management | Management | 1998 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1947 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1947 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 1947 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 1947 | — | — | |
| Board of Directors | 1947 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
LANDGREBE HOLDING ApS | Company | 15.0% | 15.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Mohr | Management | 0 companies |
| Bjarne Landgrebe | Management | 0 companies |
| Mads Wiggers Birkelund | Chief Executive Officer | 0 companies |
| Niels Martin Andersen | Board of Directors | 0 companies |
| Guy Joseph Naji Tabet | Chairman | 0 companies |
| Frederik Percy Ipsen | Board of Directors | 0 companies |
| Jens Friis Østergaard | Board of Directors | 0 companies |
| Flemming Nielsen | Board of Directors | 0 companies |
| Lennart Aure Ricard | Board of Directors | 0 companies |
| Anders Josefsen | Board of Directors | 0 companies |
| Lars Højgaard Thøgersen | Board of Directors | 0 companies |
| Ann Sofie Ricard | Board of Directors | 0 companies |
| Matthew Emson | Deputy Chairman | 0 companies |
| Harald Jannik Gerald Ipsen | Chairman | 0 companies |
| Jean Noel Abouhamad | Board of Directors | 0 companies |
| Nikolaj Jannik Ipsen | Deputy Chairman | 0 companies |
| Lizzi Ipsen | Board of Directors | 0 companies |
| Peter Assam | Board of Directors | 0 companies |