| Revenue | DKK 1,8M | +21% |
| EBITDA | DKK 457K | +178% |
| Net profit | DKK 287K | +2339% |
| Total assets | DKK 1,8M | -40% |
| Equity | DKK 1,4M | +26% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.052 | 2.313 | 2.261 | 1.513 | 1.837 |
| Staff expenses | -1.669 | -1.357 | -1.330 | -1.349 | -1.380 |
| EBITDA | 1.383 | 938 | 932 | 164 | 457 |
| Depreciation & amort. | -146 | -115 | -84 | -112 | -56 |
| EBIT | 1.237 | 823 | 848 | 52 | 401 |
| Net financials | -43 | -25 | -20 | -35 | -30 |
| Profit before tax | 1.194 | 797 | 828 | 17 | 370 |
| Tax | 263 | 179 | 183 | 5 | 84 |
| Net profit | 931 | 619 | 644 | 12 | 287 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.870 | 2.808 | 2.530 | 3.096 | 1.849 |
| Equity | 2.448 | 2.066 | 1.911 | 1.122 | 1.409 |
| Long-term debt | 499 | 282 | 220 | 33 | 0 |
| Short-term debt | 924 | 460 | 400 | 1.941 | 440 |
| Total debt | 1.422 | 742 | 620 | 1.973 | 440 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MO Founder | Founder | 2003 |
AS Management | Management | 2012 |
BN Management | Management | 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Olsen | Founder | 0 companies |
| Allan Søstrøm Hansen | Management | 0 companies |
| Bjarne Nørgaard Christensen | Management | 0 companies |