| Revenue | DKK 1,2M | +7% |
| EBITDA | DKK 1,2M | +7% |
| Net profit | DKK 939K | +86% |
| Total assets | DKK 20M | -1% |
| Equity | DKK 11,9M | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | — | 329 | 346 | 343 | 348 | 1.063 | 1.054 | 1.080 | 1.047 | 1.029 | 1.117 | 1.115 | 1.194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 0 | 329 | 346 | 343 | 348 | 1.063 | 1.054 | 1.080 | 1.047 | 1.029 | 1.117 | 1.115 | 1.194 |
| Depreciation & amort. | -0 | -0 | -112 | -112 | -112 | -112 | -320 | -320 | -318 | -316 | -316 | -316 | -316 | -322 |
| EBIT | 14 | 0 | 217 | 234 | 232 | 236 | 743 | 734 | 761 | 731 | 714 | 801 | 800 | 872 |
| Net financials | 0 | 0 | 0 | 0 | -177 | -148 | -413 | -173 | -103 | -72 | -63 | -132 | -150 | -127 |
| Profit before tax | 25 | 0 | -69 | -136 | 54 | 88 | 330 | 561 | 658 | 659 | 650 | 669 | 649 | 745 |
| Tax | 6 | -0 | -20 | -38 | 7 | 19 | 74 | 125 | 145 | 145 | 143 | 156 | 143 | -195 |
| Net profit | 19 | 0 | -49 | -98 | 47 | 69 | 257 | 435 | 513 | 514 | 507 | 513 | 506 | 939 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 248 | 0 | 0 | 6.272 | 6.129 | 5.967 | 21.185 | 19.931 | 19.870 | 19.766 | 19.771 | 19.877 | 20.174 | 20.022 |
| Equity | 236 | 0 | 0 | -551 | 1.296 | 1.364 | 7.959 | 8.395 | 8.908 | 9.421 | 9.928 | 10.441 | 10.947 | 11.887 |
| Long-term debt | 0 | 0 | 0 | 2.659 | 2.511 | 2.360 | 8.825 | 8.367 | 7.891 | 7.391 | 6.880 | 6.270 | 6.003 | 5.541 |
| Short-term debt | -483 | 0 | 0 | 4.090 | 2.228 | 2.122 | 2.210 | 984 | 894 | 785 | 803 | 1.013 | 1.077 | 805 |
| Total debt | -483 | 0 | 0 | 6.749 | 4.739 | 4.483 | 11.034 | 9.352 | 8.785 | 8.176 | 7.684 | 7.283 | 7.080 | 6.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOJE HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Baunsgaard Buch | Management | 0 companies |
| Jeanne Lisbygd | Board of Directors | 0 companies |