| Revenue | DKK -9K | +10% |
| EBITDA | DKK -9K | -10% |
| Net profit | DKK -6K | -17% |
| Total assets | DKK 149K | -4% |
| Equity | DKK 112K | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 8.169 | 8.132 | 0 | -8 | -8 | -9 |
| Staff expenses | -4.451 | -4.611 | -0 | -0 | -0 | -0 |
| EBITDA | 303 | -109 | -7 | -8 | -8 | -9 |
| Depreciation & amort. | -8 | -15 | -0 | -0 | -0 | -0 |
| EBIT | 294 | -125 | -7 | -8 | -8 | -9 |
| Net financials | -2 | -1 | -0 | 2 | 2 | 2 |
| Profit before tax | 293 | -126 | -7 | -7 | -6 | -7 |
| Tax | 73 | -30 | -1 | -2 | -1 | -2 |
| Net profit | 219 | -96 | -6 | -5 | -5 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 2.076 | 3.520 | 171 | 150 | 154 | 149 |
| Equity | 629 | 534 | 128 | 123 | 118 | 112 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.446 | 2.986 | 43 | 28 | 36 | 36 |
| Total debt | 1.446 | 2.986 | 43 | 28 | 36 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Founder | Founder | 2005 | — | — |
TF Management | Management | 2007 | — | — |
OK Management | Management | 2011 | — | — |
MF Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aktieselskabet af 22. januar 2020 | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Olsen | Founder | 0 companies |
| Torben Frands Bolvig | Management | 0 companies |
| Ole Kramer | Management | 0 companies |
| Morten Falck Larsen | Management | 0 companies |
| Sten Elbrønd Vesterli | Board of Directors | 0 companies |
| Michael Gauguin Houghton-Larsen | Board of Directors | 0 companies |
| Stig Hølledig | Chairman | 0 companies |