| Revenue | DKK 9,5M | +123% |
| EBITDA | DKK 8,9M | +3519% |
| Net profit | DKK 6,8M | +2343% |
| Total assets | DKK 7,1M | +812% |
| Equity | DKK 3,9M | +1028% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.316 | 1.367 | 1.893 | 1.598 | 3.275 | 2.310 | 2.846 | 2.882 | 3.192 | 3.283 | 3.576 | 4.129 | 4.276 | 9.528 |
| Staff expenses | -1.078 | -1.111 | -1.619 | -1.642 | -1.811 | -1.921 | -2.174 | -2.691 | -2.955 | -3.015 | -3.302 | -3.819 | -4.536 | -27 |
| EBITDA | 238 | 256 | 274 | -44 | 1.361 | 390 | 672 | 192 | 237 | 268 | 274 | 311 | -259 | 8.865 |
| Depreciation & amort. | -445 | -75 | -75 | -279 | -202 | -159 | -233 | -306 | -315 | -271 | -309 | -175 | -92 | -0 |
| EBIT | -207 | 181 | 199 | -323 | 1.159 | 231 | 439 | -115 | -78 | -3 | -34 | 135 | -351 | 8.865 |
| Net financials | -155 | -164 | -118 | -142 | -82 | -47 | -71 | -74 | -71 | -27 | -45 | -32 | -34 | -181 |
| Profit before tax | -205 | 17 | 81 | -465 | 1.118 | 184 | 368 | -189 | -150 | -31 | -80 | 104 | -384 | 8.684 |
| Tax | 79 | 20 | 20 | 8 | -145 | 13 | 52 | -59 | -13 | -6 | 1 | 26 | -81 | 1.886 |
| Net profit | -283 | -3 | 61 | -473 | 1.263 | 171 | 315 | -129 | -136 | -25 | -80 | 78 | -303 | 6.798 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.140 | 4.066 | 4.313 | 4.349 | 1.495 | 1.448 | 1.565 | 1.758 | 1.276 | 1.211 | 1.146 | 1.057 | 775 | 7.073 |
| Equity | -32 | 11 | 72 | 35 | -308 | -137 | 178 | 49 | -88 | -112 | -193 | -115 | -418 | 3.880 |
| Long-term debt | 1.623 | 1.439 | 1.368 | 1.330 | 7 | 0 | 0 | 0 | 0 | 154 | 154 | 154 | 170 | 0 |
| Short-term debt | 2.353 | 2.441 | 2.678 | 2.780 | 1.736 | 1.513 | 1.283 | 1.665 | 1.354 | 1.165 | 1.185 | 1.018 | 1.023 | 3.193 |
| Total debt | 3.976 | 3.880 | 4.046 | 4.110 | 1.744 | 1.513 | 1.283 | 1.665 | 1.354 | 1.319 | 1.339 | 1.172 | 1.193 | 3.193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLGER DANSKE HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Østergaard Hansen | Management | 0 companies |