| Revenue | DKK 1,8M | +7% |
| EBITDA | DKK 1,8M | +7% |
| Net profit | DKK 424K | +1% |
| Total assets | DKK 24,7M | +11% |
| Equity | DKK 6,8M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 758 | 888 | 705 | 871 | 941 | 958 | 1.062 | 1.152 | 1.063 | 998 | 1.402 | 1.650 | 1.767 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 758 | 888 | 705 | 871 | 941 | 958 | 1.062 | 1.152 | 1.063 | 998 | 1.402 | 1.650 | 1.767 |
| Depreciation & amort. | 230 | -242 | -242 | -243 | -269 | -299 | -308 | -360 | -362 | -400 | -472 | -490 | -512 |
| EBIT | 527 | 646 | 463 | 628 | 672 | 659 | 755 | 791 | 701 | 598 | 929 | 1.160 | 1.256 |
| Net financials | -642 | -482 | -300 | -228 | -273 | -262 | -425 | -386 | -292 | -320 | -429 | -612 | -713 |
| Profit before tax | -115 | 164 | 163 | 400 | 399 | 397 | 330 | 405 | 409 | 278 | 500 | 549 | 543 |
| Tax | -29 | 24 | 35 | 92 | 83 | 87 | 73 | 93 | 86 | 61 | 130 | 131 | 120 |
| Net profit | -86 | 141 | 128 | 308 | 316 | 310 | 257 | 312 | 323 | 216 | 369 | 418 | 424 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.718 | 15.097 | 12.645 | 12.862 | 14.224 | 13.973 | 20.476 | 16.860 | 17.164 | 19.169 | 21.953 | 22.349 | 24.719 |
| Equity | 2.541 | 2.682 | 3.514 | 3.822 | 4.137 | 4.447 | 4.704 | 5.017 | 5.340 | 5.556 | 5.925 | 6.343 | 6.767 |
| Long-term debt | 9.616 | 10.638 | 7.258 | 7.754 | 5.022 | 4.696 | 7.588 | 7.349 | 5.656 | 6.781 | 14.350 | 10.698 | 14.221 |
| Short-term debt | 1.521 | 1.648 | 1.702 | 1.023 | 4.718 | 4.396 | 7.565 | 3.784 | 5.374 | 5.966 | 754 | 4.332 | 2.694 |
| Total debt | 11.138 | 12.286 | 8.960 | 8.777 | 9.740 | 9.092 | 15.153 | 11.133 | 11.030 | 12.746 | 15.104 | 15.030 | 16.915 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOPE HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Outsen Pedersen | Management | 0 companies |