| Revenue | DKK 15,3M | +800% |
| EBITDA | DKK 15,2M | +889% |
| Net profit | DKK 11,9M | +1105% |
| Total assets | DKK 36,7M | +116% |
| Equity | DKK 26,6M | +182% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.107 | 1.065 | 3.037 | 2.635 | 1.300 | 290 | 446 | 9.878 | 625 | 582 | 1.509 | 1.702 | 15.326 |
| Staff expenses | -25 | -19 | -86 | -133 | -90 | -170 | -111 | -188 | -209 | -108 | -159 | -103 | -122 |
| EBITDA | 2.213 | 1.045 | 2.899 | 2.502 | 1.210 | 161 | 221 | 9.690 | 416 | 474 | 1.350 | 1.538 | 15.204 |
| Depreciation & amort. | -600 | -1.016 | -213 | -494 | -117 | -239 | -203 | -217 | -124 | -208 | -200 | -267 | -260 |
| EBIT | 1.613 | 30 | 2.686 | 2.008 | 1.092 | -78 | 18 | 9.472 | 291 | 266 | 1.150 | 1.270 | 14.944 |
| Net financials | 212 | 82 | 36 | -93 | -79 | 88 | -111 | -467 | 40 | 97 | -1.197 | -412 | -98 |
| Profit before tax | 1.825 | 112 | 2.723 | 1.915 | 1.013 | 10 | -93 | 9.006 | 331 | 364 | 156 | 1.319 | 15.284 |
| Tax | 458 | 34 | 673 | 462 | 225 | 4 | -15 | 2.125 | 78 | 84 | 35 | 331 | 3.376 |
| Net profit | 1.367 | 78 | 2.050 | 1.453 | 789 | 6 | -78 | 6.881 | 253 | 280 | 121 | 988 | 11.908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.693 | 8.140 | 12.301 | 14.148 | 8.451 | 7.316 | 9.984 | 14.515 | 14.804 | 15.250 | 15.891 | 16.948 | 36.687 |
| Equity | 5.478 | 2.555 | 4.605 | 6.058 | 6.846 | 6.852 | 5.702 | 7.783 | 8.036 | 8.316 | 8.437 | 9.425 | 26.586 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.120 | 5.585 | 7.696 | 8.090 | 1.605 | 464 | 4.281 | 6.732 | 6.742 | 6.891 | 7.380 | 7.475 | 10.016 |
| Total debt | 2.120 | 5.585 | 7.696 | 8.090 | 1.605 | 464 | 4.281 | 6.732 | 6.742 | 6.891 | 7.380 | 7.475 | 10.016 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNTERHOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Mick Øgendahl | Management | 0 companies |