| Revenue | DKK 9M | +1% |
| EBITDA | DKK 1,1M | +621% |
| Net profit | DKK -726K | +59% |
| Total assets | DKK 31,1M | +1% |
| Equity | DKK 5,5M | +243% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.152 | 7.550 | 7.549 | 7.952 | 7.351 | 8.682 | 8.997 | 9.180 | 6.751 | 9.436 | 10.852 | 9.080 | 8.882 | 8.963 |
| Staff expenses | -6.546 | -9.337 | -8.137 | -8.073 | -7.490 | -7.824 | -8.919 | -9.826 | -8.288 | -8.013 | -9.632 | -9.788 | -8.912 | -7.848 |
| EBITDA | -394 | -1.787 | -587 | -121 | -139 | 859 | 79 | -645 | -1.538 | 1.423 | 1.220 | -708 | -214 | 1.116 |
| Depreciation & amort. | 161 | -133 | -278 | -303 | -468 | -478 | -540 | -679 | -656 | -751 | -938 | -1.326 | -1.362 | -1.482 |
| EBIT | -555 | -1.921 | -865 | -425 | -607 | 381 | -461 | -1.324 | -2.194 | 671 | 282 | -2.034 | -1.576 | -367 |
| Net financials | -13 | -220 | -227 | -233 | -255 | -295 | -105 | -206 | -407 | -408 | -579 | -703 | -1.027 | -539 |
| Profit before tax | -568 | -2.141 | -1.092 | -657 | -861 | 86 | -565 | -1.530 | -2.601 | 264 | -297 | -2.737 | -2.603 | -905 |
| Tax | -141 | -539 | -234 | -135 | -104 | 46 | -140 | -339 | -570 | 60 | -74 | -610 | -850 | -180 |
| Net profit | -427 | -1.602 | -857 | -523 | -757 | 40 | -425 | -1.191 | -2.031 | 204 | -223 | -2.127 | -1.753 | -726 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.245 | 0 | 6.309 | 7.665 | 7.639 | 8.077 | 8.754 | 9.114 | 9.194 | 14.947 | 26.368 | 24.874 | 30.720 | 31.124 |
| Equity | 314 | — | -2.145 | 1.332 | 575 | 615 | 190 | -1.001 | -532 | 283 | 60 | -2.067 | -3.820 | 5.454 |
| Long-term debt | 0 | 0 | 0 | 289 | 208 | 114 | 122 | 0 | 0 | 3.290 | 9.064 | 7.139 | 25.772 | 17.173 |
| Short-term debt | 2.931 | 0 | 8.454 | 6.044 | 6.855 | 7.347 | 8.442 | 10.115 | 9.726 | 11.375 | 17.244 | 19.802 | 8.769 | 8.497 |
| Total debt | 2.931 | 0 | 8.454 | 6.333 | 7.063 | 7.462 | 8.564 | 10.115 | 9.726 | 14.665 | 26.308 | 26.941 | 34.540 | 25.670 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1988 | — | — |
DR Management | Management | 1988 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
VB Management | Management | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Moho Holding 1 ApS | Company | 100.0% | 100.0% | 2025 |
Moho Holding 3 ApS | Company | 100.0% | 100.0% | 2023 |
VB METAL HOLDING ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Morten Holm | Chief Executive Officer | 0 companies |
| Vittorio Buccoliero | Management | 0 companies |
| Maja Egholm Buccoliero | Board of Directors | 0 companies |
| Steen Bøttzau Haunstrup | Chairman | 0 companies |
| Carina Braid Wulff Holm | Board of Directors | 0 companies |
| Daniel Kuni Buccoliero | Board of Directors | 0 companies |
| Søren Kristian Knudsen | Board of Directors | 0 companies |
| Jasveer Singh Grewal | Board of Directors | 0 companies |