| Revenue | DKK 4,1M | +3% |
| EBITDA | DKK 786K | +28% |
| Net profit | DKK 522K | +26% |
| Total assets | DKK 1,9M | +10% |
| Equity | DKK 1,1M | +18% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.671 | 3.627 | 3.611 | 4.009 | 4.124 |
| Staff expenses | -3.164 | -3.615 | -3.306 | -3.393 | -3.338 |
| EBITDA | 507 | 12 | 306 | 616 | 786 |
| Depreciation & amort. | -4 | -28 | -35 | -67 | -93 |
| EBIT | 502 | -16 | 271 | 550 | 693 |
| Net financials | -4 | -21 | -10 | -9 | -15 |
| Profit before tax | 499 | -37 | 261 | 540 | 678 |
| Tax | 111 | -2 | 61 | 125 | 156 |
| Net profit | 388 | -35 | 200 | 415 | 522 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.904 | 1.119 | 1.352 | 1.750 | 1.927 |
| Equity | 1.260 | 495 | 695 | 950 | 1.122 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 644 | 624 | 645 | 787 | 783 |
| Total debt | 644 | 624 | 645 | 787 | 783 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MO Management | Management | 2023 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2002 | |
| Chairman | 2022 | |
| Former (2) | ||
| Board of Directors | 2022 – 2024 | |
| Board of Directors | 2002 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Company | 50–66.65% | 50–66.65% | 2023 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Orloff Jakobsen | Management | 0 companies |
| Henrik Hansborg | Board of Directors | 0 companies |
| Ole Bang Nielsen | Board of Directors | 0 companies |
| Frode Holger Jørgensen | Board of Directors | 0 companies |
| Annette Amtkjær Hansborg | Chairman | 0 companies |