| Revenue | DKK 816K | -17% |
| EBITDA | DKK 816K | -17% |
| Net profit | DKK 5,7M | +183% |
| Total assets | DKK 40,3M | +10% |
| Equity | DKK 33,2M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 200 | 492 | 650 | 648 | 613 | 825 | 825 | 825 | 909 | 803 | 1.219 | 809 | 977 | 816 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 200 | 492 | 650 | 648 | 601 | 819 | 825 | 825 | 909 | 803 | 1.219 | 809 | 977 | 816 |
| Depreciation & amort. | -182 | 462 | 499 | 475 | 475 | -561 | -555 | -555 | -603 | -469 | -407 | -173 | -101 | -101 |
| EBIT | 18 | 31 | 151 | 173 | 127 | 258 | 269 | 270 | 306 | 334 | 813 | 636 | 876 | 714 |
| Net financials | 706 | 480 | 601 | 617 | 2.522 | 2.360 | 2.943 | 4.330 | 609 | 3.475 | 5.700 | 4.544 | 1.298 | 5.112 |
| Profit before tax | 725 | 510 | 752 | 791 | 2.648 | 2.618 | 3.212 | 4.600 | 915 | 3.809 | 6.512 | 5.180 | 2.174 | 5.826 |
| Tax | -7 | -18 | -10 | -4 | -8 | 11 | 23 | 34 | 58 | 73 | 179 | 128 | 155 | 105 |
| Net profit | 731 | 528 | 761 | 795 | 2.656 | 2.607 | 3.190 | 4.565 | 857 | 3.736 | 6.333 | 5.052 | 2.019 | 5.721 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.086 | 5.532 | 5.674 | 6.339 | 10.938 | 12.506 | 14.871 | 18.445 | 19.116 | 22.461 | 29.506 | 34.693 | 36.590 | 40.284 |
| Equity | 957 | 1.527 | 2.288 | 3.083 | 5.739 | 8.346 | 11.536 | 16.101 | 16.958 | 20.694 | 27.067 | 29.919 | 29.504 | 33.225 |
| Long-term debt | 946 | 802 | 648 | 894 | 3.035 | 2.257 | 1.738 | 655 | 563 | 339 | 1.162 | 880 | 509 | 1.445 |
| Short-term debt | 2.997 | 2.907 | 2.412 | 2.041 | 1.816 | 1.567 | 1.293 | 1.450 | 1.362 | 1.284 | 1.127 | 3.833 | 6.539 | 5.593 |
| Total debt | 3.943 | 3.709 | 3.061 | 2.935 | 4.850 | 3.824 | 3.031 | 2.105 | 1.925 | 1.623 | 2.289 | 4.713 | 7.048 | 7.039 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Emlap Holding ApS | Company | 25.0% | 25.0% | 2023 |
PJ Holding af 21. marts 2019 ApS | Company | 25.0% | 25.0% | 2023 |
Robri ApS | Company | 15.0% | 15.0% | 2022 |
MNCL Holding ApS | Company | 15.0% | 15.0% | 2019 |
RÅDGIVNINGSFIRMAET MICHAEL JØRGENSEN ApS | Company | 15.0% | 15.0% | 2023 |
NYVANG HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
NJ STILLADS ApS | Company | 33.3% | 33.3% | 2016 |
TS Group Holding ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 5.0% | 5.0% | 2016 | |
PILGI INVEST ApS | Company | 25.0% | 25.0% | 2013 |
Nykøbingvej 27, Holding ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Oluf Jørgensen | Management | 0 companies |