| Revenue | DKK 5M | +129% |
| EBITDA | DKK 3,3M | +443% |
| Net profit | DKK 2,8M | +1274% |
| Total assets | DKK 32,2M | +189% |
| Equity | DKK 4,3M | +24% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 756 | 771 | 798 | 1.230 | 1.026 | 1.417 | 2.716 | 3.123 | 5.420 | 2.189 | 5.010 |
| Staff expenses | -611 | -465 | -573 | -572 | -742 | -656 | -700 | -844 | -1.431 | -1.589 | -1.749 |
| EBITDA | 145 | 306 | 225 | 658 | 284 | 761 | 2.016 | 2.279 | 3.989 | 601 | 3.261 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -96 | -96 |
| EBIT | 145 | 306 | 225 | 658 | 284 | 761 | 2.016 | 2.279 | 3.949 | 504 | 3.165 |
| Net financials | -21 | -16 | -19 | -16 | -16 | -23 | -47 | -37 | 97 | 102 | 166 |
| Profit before tax | 124 | 290 | 206 | 643 | 268 | 738 | 1.970 | 2.241 | 4.046 | 606 | 3.331 |
| Tax | 33 | 77 | 51 | 145 | 69 | 166 | 445 | 501 | 904 | 399 | 495 |
| Net profit | 91 | 213 | 155 | 498 | 198 | 572 | 1.525 | 1.740 | 3.143 | 206 | 2.836 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.133 | 1.345 | 2.062 | 2.318 | 2.116 | 6.066 | 7.373 | 7.433 | 15.997 | 11.125 | 32.159 |
| Equity | 171 | 384 | 539 | 1.037 | 735 | 1.937 | 3.462 | 4.202 | 7.345 | 3.448 | 4.284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 962 | 961 | 1.523 | 1.282 | 1.381 | 4.128 | 3.911 | 3.231 | 8.638 | 7.661 | 27.847 |
| Total debt | 962 | 961 | 1.523 | 1.282 | 1.381 | 4.128 | 3.911 | 3.231 | 8.638 | 7.661 | 27.847 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MØS Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Marlene Øgendahl | Management | 0 companies |