| Revenue | DKK 1,6M | +40% |
| EBITDA | DKK 583K | -15% |
| Net profit | DKK 456K | -15% |
| Total assets | DKK 1M | -10% |
| Equity | DKK 496K | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 343 | 516 | 545 | 413 | 379 | 467 | 308 | 465 | 874 | 681 | 978 | 593 | 1.137 | 1.587 |
| Staff expenses | -372 | -373 | -368 | -368 | -372 | -364 | -372 | -370 | -435 | -450 | -441 | -447 | -448 | -1.004 |
| EBITDA | -29 | 143 | 177 | 45 | 6 | 104 | -64 | 95 | 439 | 231 | 537 | 145 | 689 | 583 |
| Depreciation & amort. | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -35 | 137 | 177 | 45 | 6 | 104 | -64 | 95 | 439 | 231 | 537 | 145 | 689 | 583 |
| Net financials | 5 | 7 | 1 | 1 | 1 | 3 | 4 | 4 | -1 | -3 | -5 | -6 | 0 | 4 |
| Profit before tax | -30 | 144 | 178 | 47 | 8 | 107 | -60 | 99 | 441 | 228 | 532 | 139 | 689 | 588 |
| Tax | -5 | 36 | 45 | 12 | 4 | 26 | -10 | 25 | 100 | 53 | 120 | 32 | 156 | 132 |
| Net profit | -25 | 108 | 133 | 35 | 3 | 80 | -50 | 74 | 341 | 175 | 412 | 107 | 533 | 456 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 221 | 352 | 430 | 288 | 320 | 415 | 221 | 297 | 794 | 506 | 829 | 535 | 1.169 | 1.048 |
| Equity | 119 | 227 | 260 | 195 | 198 | 279 | 129 | 203 | 381 | 215 | 452 | 147 | 573 | 496 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 51 | 0 | 0 | 0 | 0 | 132 |
| Short-term debt | 102 | 125 | 169 | 93 | 121 | 136 | 92 | 90 | 362 | 291 | 378 | 388 | 595 | 420 |
| Total debt | 102 | 125 | 169 | 93 | 121 | 136 | 92 | 94 | 413 | 291 | 378 | 388 | 595 | 552 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EAUT HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Østergaard Mikkelsen | Management | 0 companies |