| Revenue | DKK 3,9M | +0% |
| EBITDA | DKK 1,9M | +1% |
| Net profit | DKK 2,9M | +23% |
| Total assets | DKK 78,9M | -1% |
| Equity | DKK 63,4M | +2% |
| Employees | 2 | — |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | 0 | -8 | 164 | 285 | 232 | 998 | 1.818 | 2.186 | 1.839 | 2.414 | 3.100 | 2.703 | 3.923 | 3.922 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.212 | -2.065 | -2.033 | -1.987 | -2.020 | -2.044 | -2.016 |
| EBITDA | — | — | — | — | — | — | 0 | -8 | 164 | 285 | 232 | 998 | 1.818 | -26 | -226 | 381 | 1.113 | 683 | 1.879 | 1.906 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -167 | -406 | -464 | -563 | -984 | -1.403 | -1.445 | -1.223 | -1.223 | -1.223 | -1.206 | -978 |
| EBIT | — | — | — | — | — | — | 0 | -8 | -3 | -121 | -232 | 435 | 834 | -1.429 | -1.671 | -842 | -110 | -540 | 673 | 927 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 3.862 | 7.269 | 10.569 | 11.148 | 12.255 | 12.638 | 3.296 | 2.010 | -13.110 | 2.688 | 2.618 | 4.630 | 1.041 | 1.656 |
| Profit before tax | — | — | — | — | — | — | 3.862 | 7.261 | 10.566 | 11.027 | 12.023 | 13.073 | 4.130 | 581 | -14.782 | 1.846 | 2.508 | 4.853 | 2.349 | 2.992 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -10 | -42 | 68 | -53 | -77 | -179 | -619 | -569 | -322 | -25 | -286 | 8 | 114 |
| Net profit | — | — | — | — | — | — | 3.871 | 7.271 | 10.608 | 10.959 | 12.076 | 13.150 | 4.309 | 1.200 | -14.213 | 2.168 | 2.533 | 5.139 | 2.341 | 2.878 |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 18.078 | 28.159 | 51.232 | 62.721 | 69.609 | 82.498 | 87.034 | 87.518 | 72.223 | 71.258 | 73.977 | 77.518 | 79.391 | 78.862 |
| Equity | — | — | — | — | — | — | 15.298 | 21.214 | 41.823 | 52.274 | 56.162 | 57.833 | 60.884 | 59.941 | 45.392 | 49.319 | 54.972 | 58.878 | 62.408 | 63.372 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.287 | 1.250 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 246 | 253 | 263 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.780 | 6.936 | 7.049 | 9.075 | 12.965 | 24.372 | 25.639 | 27.047 | 26.831 | 21.675 | 18.304 | 17.678 | 16.029 | 14.742 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.780 | 6.936 | 9.336 | 10.325 | 13.215 | 24.372 | 25.639 | 27.047 | 26.831 | 21.675 | 18.304 | 17.923 | 16.282 | 15.005 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2024 | — | — |
MJ Management | Management | 2006 | — | — |
RB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Morilo Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Simper | Management | 0 companies |
| Mogens Jepsen | Management | 0 companies |
| Rikke Bundgaard Jepsen | Management | 0 companies |