| Revenue | DKK 5,1M | +4% |
| EBITDA | DKK 5,1M | +4% |
| Net profit | DKK 3M | +9% |
| Total assets | DKK 28,9M | +4% |
| Equity | DKK 23,8M | +14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.583 | 3.677 | 3.753 | 3.850 | 3.893 | 4.296 | 4.384 | 4.260 | 4.560 | 4.652 | 4.745 | 4.800 | 4.944 | 5.128 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.583 | 3.677 | 3.753 | 3.850 | 3.893 | 4.296 | 4.384 | 4.260 | 4.560 | 4.652 | 4.745 | 4.800 | 4.944 | 5.128 |
| Depreciation & amort. | -999 | -1.000 | -1.012 | -1.015 | -1.191 | -1.203 | -1.203 | -1.208 | -1.211 | -1.211 | -1.211 | -1.211 | -1.223 | -1.243 |
| EBIT | 2.584 | 2.677 | 2.741 | 2.835 | 2.702 | 3.093 | 3.181 | 3.053 | 3.349 | 3.440 | 3.533 | 3.589 | 3.721 | 3.884 |
| Net financials | -1.655 | -1.628 | -1.594 | -1.483 | -1.332 | -1.326 | -1.209 | -1.083 | -990 | -904 | -799 | -940 | -190 | -22 |
| Profit before tax | 930 | 1.049 | 1.147 | 1.352 | 1.370 | 1.767 | 1.971 | 1.969 | 2.359 | 2.536 | 2.734 | 2.649 | 3.532 | 3.862 |
| Tax | 235 | -87 | 265 | 312 | 301 | 387 | 434 | 482 | 519 | 557 | 602 | 582 | 777 | 847 |
| Net profit | 695 | 1.137 | 882 | 1.040 | 1.069 | 1.380 | 1.537 | 1.487 | 1.840 | 1.979 | 2.132 | 2.066 | 2.755 | 3.015 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.044 | 41.371 | 40.871 | 36.191 | 36.726 | 36.569 | 34.901 | 34.704 | 33.229 | 33.734 | 31.734 | 29.710 | 27.951 | 28.944 |
| Equity | 2.595 | 4.864 | 4.981 | 6.332 | 7.136 | 9.545 | 11.686 | 12.163 | 12.694 | 13.796 | 15.559 | 18.060 | 20.814 | 23.830 |
| Long-term debt | 23.428 | 21.838 | 20.240 | 18.590 | 16.936 | 15.267 | 13.598 | 11.914 | 10.278 | 8.622 | 7.056 | 3.676 | 729 | 542 |
| Short-term debt | 13.195 | 12.095 | 12.936 | 8.465 | 9.619 | 8.406 | 6.213 | 7.143 | 6.721 | 7.730 | 5.482 | 4.287 | 2.673 | 530 |
| Total debt | 36.623 | 33.934 | 33.176 | 27.056 | 26.555 | 23.674 | 19.811 | 19.057 | 16.999 | 16.352 | 12.538 | 7.963 | 3.402 | 1.072 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
AB Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOU HOLDING ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Mou | Chief Executive Officer | 0 companies |
| Agner Bruhn Mou | Management | 0 companies |
| Henrik Mou | Board of Directors | 0 companies |
| Jacob van der Star Mou | Board of Directors | 0 companies |