| Revenue | DKK 420K | -84% |
| EBITDA | DKK -972K | -146% |
| Net profit | DKK -870K | -80% |
| Total assets | DKK 1,5M | -41% |
| Equity | DKK 14K | -98% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.823 | 6.724 | 6.657 | 6.246 | 6.132 | 6.233 | 6.167 | 5.985 | 4.722 | 4.432 | 4.357 | 4.608 | 4.137 | 2.697 | 420 |
| Staff expenses | -4.062 | -6.695 | -5.835 | -5.377 | -4.818 | -4.884 | -4.639 | -4.330 | -3.826 | -3.328 | -3.201 | -3.556 | -3.167 | -2.758 | -1.392 |
| EBITDA | -430 | -231 | 821 | 869 | 1.314 | 1.349 | 1.528 | 1.655 | 896 | 1.105 | 1.034 | 1.051 | 970 | -396 | -972 |
| Depreciation & amort. | -0 | -0 | -267 | -286 | -273 | -364 | -288 | -298 | -181 | -143 | -111 | -170 | -169 | -165 | -46 |
| EBIT | -430 | -231 | 554 | 583 | 1.041 | 985 | 1.239 | 1.357 | 715 | 961 | 924 | 881 | 801 | -560 | -1.018 |
| Net financials | 9 | -63 | -1 | 10 | 62 | 55 | 26 | 31 | 30 | 46 | 33 | 19 | -21 | -33 | -45 |
| Profit before tax | -421 | -294 | 554 | 593 | 1.104 | 1.040 | 1.265 | 1.387 | 744 | 1.007 | 957 | 900 | 780 | -593 | -1.063 |
| Tax | -102 | -35 | 143 | 144 | 246 | 224 | 280 | 305 | 165 | 208 | 201 | 194 | 172 | -111 | -192 |
| Net profit | -319 | -259 | 411 | 448 | 858 | 816 | 986 | 1.082 | 580 | 799 | 756 | 706 | 608 | -483 | -870 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.181 | 3.936 | 4.162 | 4.530 | 4.162 | 5.208 | 4.317 | 4.512 | 4.736 | 4.570 | 4.728 | 5.480 | 4.971 | 2.491 | 1.463 |
| Equity | — | — | 1.373 | 1.822 | 2.180 | 2.996 | 2.982 | 3.078 | 2.657 | 3.456 | 3.212 | 2.917 | 2.526 | 884 | 14 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 | 46 | 48 | 48 |
| Short-term debt | 3.405 | 3.342 | 2.741 | 2.663 | 1.953 | 2.156 | 1.264 | 1.355 | 1.916 | 1.020 | 1.424 | 2.469 | 2.297 | 1.559 | 1.401 |
| Total debt | 3.405 | 3.342 | 2.741 | 2.663 | 1.953 | 2.156 | 1.264 | 1.355 | 1.989 | 1.020 | 1.424 | 2.469 | 2.356 | 1.607 | 1.449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2010 | — | — |
DD Management | Management | 1998 | — | — |
ML Founder | Founder | 1989 | — | — |
HS Founder | Founder | 1989 | — | — |
SB Management | Management | 2025 | — | — |
JB Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EASY DENT A/S | Company | 100.0% | 100.0% | 2025 |
MO.LAR. HOLDING ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |
| Dorte Danielsen | Management | 0 companies |
| Mogens Larsen | Founder | 0 companies |
| Hans Sandager | Founder | 0 companies |
| Søren Brandt Ytting Bak | Management | 0 companies |
| Jørn Borring | Founder | 0 companies |
| Thilde Danielsen | Board of Directors | 0 companies |
| Anders Abrahamsen | Board of Directors | 0 companies |
| Kim Robøle | Chairman | 0 companies |
| Alexander Danielsen | Board of Directors | 0 companies |
| Julie Danielsen Larsen | Board of Directors | 0 companies |