| Revenue | DKK 4,7M | +10% |
| EBITDA | DKK 2,6M | +92% |
| Net profit | DKK 2M | +93% |
| Total assets | DKK 5,3M | +36% |
| Equity | DKK 4,1M | +101% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.074 | 1.000 | 1.534 | 1.697 | 2.625 | 3.915 | 4.397 | 4.669 | 5.537 | 4.306 | 4.727 |
| Staff expenses | -477 | -1.020 | -1.176 | -1.207 | -1.795 | -3.226 | -3.533 | -3.933 | -2.986 | -2.931 | -2.092 |
| EBITDA | 597 | 46 | 358 | 490 | 829 | 689 | 864 | 735 | 2.551 | 1.375 | 2.635 |
| Depreciation & amort. | -40 | 40 | -15 | -15 | -12 | -0 | -0 | -0 | -6 | -6 | -20 |
| EBIT | 557 | 6 | 343 | 475 | 817 | 689 | 864 | 735 | 2.545 | 1.368 | 2.615 |
| Net financials | 0 | -2 | -1 | -0 | -13 | -14 | -12 | -9 | -7 | -5 | -0 |
| Profit before tax | 557 | 4 | 342 | 475 | 804 | 674 | 852 | 727 | 2.537 | 1.364 | 2.615 |
| Tax | 139 | 1 | 78 | 109 | 240 | 166 | 204 | 165 | 561 | 308 | 578 |
| Net profit | 418 | 2 | 264 | 365 | 565 | 508 | 648 | 562 | 1.977 | 1.055 | 2.036 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 634 | 223 | 911 | 1.469 | 2.657 | 3.678 | 2.953 | 3.138 | 4.834 | 3.917 | 5.346 |
| Equity | 268 | 270 | 535 | 901 | 1.465 | 1.974 | 422 | 983 | 2.960 | 2.015 | 4.052 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 246 | 246 | 246 | 246 | 0 |
| Short-term debt | 366 | -47 | 376 | 569 | 1.192 | 1.705 | 2.285 | 1.908 | 1.627 | 1.653 | 1.294 |
| Total debt | 366 | -47 | 376 | 569 | 1.192 | 1.705 | 2.531 | 2.154 | 1.873 | 1.899 | 1.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MO Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maler-Teamet Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Omel Madsen | Chief Executive Officer | 0 companies |