| Revenue | DKK 562K | -2% |
| EBITDA | DKK 562K | -2% |
| Net profit | DKK 313K | +2% |
| Total assets | DKK 3,5M | +1% |
| Equity | DKK 1,2M | -20% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15 | 45 | 61 | 72 | 142 | 195 | 304 | 391 | 393 | 384 | 582 | 573 | 562 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15 | 45 | 61 | 72 | 142 | 195 | 304 | 391 | 393 | 384 | 582 | 573 | 562 |
| Depreciation & amort. | -10 | -16 | -10 | -13 | -23 | -23 | -37 | -25 | -60 | -78 | -78 | -78 | -78 |
| EBIT | 5 | 30 | 51 | 59 | 118 | 172 | 268 | 366 | 333 | 306 | 504 | 495 | 484 |
| Net financials | -4 | -30 | -18 | -78 | -72 | -51 | -61 | -81 | -106 | -107 | -109 | -79 | -61 |
| Profit before tax | 1 | -1 | 33 | -19 | 46 | 121 | 207 | 285 | 227 | 199 | 396 | 416 | 423 |
| Tax | 0 | 0 | 9 | -4 | 10 | 27 | 46 | 103 | 63 | 61 | 104 | 109 | 110 |
| Net profit | 1 | -1 | 24 | -15 | 36 | 94 | 161 | 181 | 164 | 138 | 291 | 307 | 313 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 743 | 790 | 1.635 | 2.234 | 1.597 | 1.655 | 2.650 | 2.615 | 3.668 | 4.574 | 3.498 | 3.464 | 3.501 |
| Equity | 81 | 80 | 104 | 89 | 125 | 219 | 381 | 562 | 726 | 865 | 1.156 | 1.463 | 1.176 |
| Long-term debt | 418 | 379 | 338 | 907 | 808 | 713 | 621 | 421 | 345 | 270 | 239 | 168 | 110 |
| Short-term debt | 244 | 331 | 1.192 | 1.238 | 664 | 722 | 1.648 | 1.632 | 2.597 | 3.439 | 2.102 | 1.833 | 2.214 |
| Total debt | 662 | 710 | 1.531 | 2.145 | 1.472 | 1.436 | 2.269 | 2.053 | 2.942 | 3.709 | 2.341 | 2.001 | 2.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Management | Management | 2014 | — | — |
KO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOC I ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Phillip Maleshyn | Management | 0 companies |
| Kim Olvar Rask Ebdrup | Chief Executive Officer | 0 companies |
| Karl Christian Andreas Høgh Lausten | Board of Directors | 0 companies |
| Ole Christensen | Board of Directors | 0 companies |